SHOEI FOODS CORPORATION

8079・Prime Market・Wholesale Trade

Official website

SHOEI FOODS CORPORATION

8079・Prime Market・Wholesale Trade

Official website

SHOEI FOODS CORPORATION8079

Reference Indicators

Market Cap

752¥100M

P/E (Forecast)

18.2x

P/B

1.3x

Dividend Yield (Forecast)

2.05%

ROE

5.6%

EV/EBITDA

11.1x

Financial Summary

Unit: ¥M

Item	2021Oct 2021	2022Oct 2022	2023Oct 2023	2024Oct 2024	2025Oct 2025
Net Sales	99,631	103,188	109,594	115,208	124,897
Cost of Sales	83,058	86,583	92,041	96,590	105,248
Gross Profit	16,572	16,604	17,552	18,617	19,649
SG&A Expenses	12,390	12,855	13,518	13,773	14,706
Operating Income	4,182	3,749	4,034	4,844	4,942
Non-operating Income	305	474	266	297	304
Non-operating Expenses	207	128	163	191	255
Ordinary Income	4,279	4,095	4,137	4,950	4,992
Extraordinary Income	25	45	3	31	3
Extraordinary Losses	43	42	24	23	474
Pre-tax Income	4,261	4,098	4,116	4,958	4,520
Income Taxes	1,418	1,250	1,266	1,710	1,391
Net Income	2,789	2,788	2,809	3,170	3,035
EBITDA	6,910	6,714	6,940	7,699	7,774
Gross Margin	16.6%	16.1%	16.0%	16.2%	15.7%
Operating Margin	4.2%	3.6%	3.7%	4.2%	4.0%
ROA	3.6%	3.4%	3.2%	3.5%	3.1%
ROE	6.6%	6.0%	5.6%	6.0%	5.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
日本	108,381	4,602	4.2%
米国	6,547	470	7.2%
中国	9,969	321	3.2%
その他	0	0	0.0%