MIZUNO CORPORATION
8022・Prime Market・Other Products
MIZUNO CORPORATION8022
MIZUNO CORPORATION8022
Reference Indicators
Market Cap
2,922¥100M
P/E (Forecast)
14.7x
P/B
1.6x
Dividend Yield (Forecast)
1.80%
ROE
11.1%
EV/EBITDA
10.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 172,744 | 212,044 | 229,711 | 240,335 | 259,045 |
Cost of Sales | 101,172 | 131,024 | 138,765 | 141,777 | 150,577 |
Gross Profit | 71,572 | 81,020 | 90,946 | 98,558 | 108,467 |
SG&A Expenses | 61,698 | 68,075 | 73,666 | 77,780 | 85,863 |
Operating Income | 9,874 | 12,945 | 17,279 | 20,777 | 22,603 |
Non-operating Income | 1,242 | 1,368 | 2,609 | 1,083 | 1,854 |
Non-operating Expenses | 139 | 273 | 599 | 508 | 472 |
Ordinary Income | 10,977 | 14,039 | 19,288 | 21,352 | 23,985 |
Extraordinary Income | 480 | 66 | 1,075 | 525 | 1,343 |
Extraordinary Losses | 572 | 521 | 527 | 75 | 308 |
Pre-tax Income | 10,886 | 13,584 | 19,836 | 21,803 | 25,020 |
Income Taxes | 3,079 | 3,565 | 5,412 | 6,377 | 6,448 |
Net Income | 7,717 | 9,910 | 14,311 | 15,243 | 18,376 |
EBITDA | 12,736 | 15,805 | 20,602 | 23,951 | 26,449 |
Gross Margin | 41.4% | 38.2% | 39.6% | 41.0% | 41.9% |
Operating Margin | 5.7% | 6.1% | 7.5% | 8.6% | 8.7% |
ROA | 4.6% | 5.0% | 6.9% | 7.0% | 7.3% |
ROE | 7.2% | 8.4% | 10.8% | 10.2% | 11.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本 | 155,152 | 15,218 | 9.8% |
| 欧州 | 30,793 | 1,410 | 4.6% |
| 米州 | 37,748 | 2,423 | 6.4% |
| アジア・オセアニア | 35,351 | 3,565 | 10.1% |