Nippon Yusen Kabushiki Kaisha(NYK Line)

9101・Prime Market・Marine Transportation

Official website

Nippon Yusen Kabushiki Kaisha(NYK Line)

9101・Prime Market・Marine Transportation

Official website

Nippon Yusen Kabushiki Kaisha(NYK Line)9101

Reference Indicators

Market Cap

23,488¥100M

P/E (Forecast)

—

P/B

0.8x

Dividend Yield (Forecast)

3.48%

ROE

7.1%

EV/EBITDA

9.7x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	2,280,775	2,616,066	2,387,240	2,588,700	2,423,689
Cost of Sales	1,827,342	2,105,915	1,973,970	2,119,361	1,994,295
Gross Profit	453,433	510,150	413,269	469,338	429,393
SG&A Expenses	184,493	213,799	238,589	258,518	290,792
Operating Income	268,939	296,350	174,679	210,820	138,601
Non-operating Income	766,449	836,141	119,445	319,038	108,224
Non-operating Expenses	32,234	22,702	32,784	38,991	35,690
Ordinary Income	1,003,154	1,109,790	261,341	490,866	211,135
Extraordinary Income	51,460	13,352	63,607	32,364	82,286
Extraordinary Losses	17,298	39,701	6,106	7,808	16,658
Pre-tax Income	1,037,315	1,083,441	318,842	515,422	276,763
Income Taxes	19,498	58,089	83,578	28,711	61,090
Net Income	1,009,105	1,012,523	228,603	477,707	211,750
EBITDA	370,535	418,008	316,284	365,452	313,783
Gross Margin	19.9%	19.5%	17.3%	18.1%	17.7%
Operating Margin	11.8%	11.3%	7.3%	8.1%	5.7%
ROA	32.8%	26.8%	5.4%	11.1%	4.1%
ROE	86.0%	48.3%	8.9%	17.2%	7.1%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
定期船事業	174,639	0	0.0%
物流事業	801,751	0	0.0%
自動車事業	526,130	0	0.0%
ドライバルク事業	543,152	0	0.0%
エネルギー事業	236,443	0	0.0%
その他	101,954	0	0.0%
航空運送事業	39,616	0	0.0%