NS UNITED KAIUN KAISHA, LTD.

9110・Prime Market・Marine Transportation

Official website

NS UNITED KAIUN KAISHA, LTD.

9110・Prime Market・Marine Transportation

Official website

NS UNITED KAIUN KAISHA, LTD.9110

Reference Indicators

Market Cap

1,704¥100M

P/E (Forecast)

—

P/B

0.9x

Dividend Yield (Forecast)

4.15%

ROE

13.8%

EV/EBITDA

5.2x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	195,941	250,825	233,100	247,408	229,784
Gross Profit	32,595	39,365	29,022	27,986	28,988
Operating Income	26,711	32,487	21,601	20,224	20,529
Non-operating Income	2,117	2,202	2,518	744	2,484
Non-operating Expenses	2,221	1,245	1,934	1,953	1,967
Ordinary Income	26,606	33,444	22,185	19,015	21,046
Extraordinary Income	2,495	410	310	2,725	7,037
Extraordinary Losses	32	994	—	—	—
Pre-tax Income	29,069	32,860	22,496	21,740	28,083
Income Taxes	5,486	5,257	4,510	3,119	3,988
Net Income	23,582	27,603	17,986	18,621	24,095
EBITDA	44,379	50,315	39,716	38,318	36,744
Gross Margin	16.6%	15.7%	12.5%	11.3%	12.6%
Operating Margin	13.6%	13.0%	9.3%	8.2%	8.9%
ROA	8.6%	10.0%	6.3%	6.5%	8.1%
ROE	22.0%	21.6%	12.5%	11.9%	13.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
外航海運事業	197,062	15,489	7.9%
内航海運事業	32,722	5,041	15.4%
その他	483	-10	-2.1%