Kuribayashi Steamship Co., Ltd.

9171・Standard Market・Marine Transportation

Official website

Kuribayashi Steamship Co., Ltd.

9171・Standard Market・Marine Transportation

Official website

Kuribayashi Steamship Co., Ltd.9171

Reference Indicators

Market Cap

220¥100M

P/E (Forecast)

—

P/B

0.6x

Dividend Yield (Forecast)

1.74%

ROE

11.6%

EV/EBITDA

4.3x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	45,255	49,854	48,885	53,071	53,825
Cost of Sales	38,371	40,494	39,433	41,961	42,740
Gross Profit	6,884	9,359	9,452	11,109	11,084
SG&A Expenses	6,779	7,299	7,918	8,404	9,002
Operating Income	104	2,060	1,533	2,705	2,081
Non-operating Income	852	677	829	916	1,150
Non-operating Expenses	325	306	301	319	348
Ordinary Income	630	2,431	2,061	3,302	2,883
Extraordinary Income	129	250	652	53	2,942
Extraordinary Losses	33	9	9	11	24
Pre-tax Income	726	2,672	2,704	3,344	5,801
Income Taxes	536	643	804	1,009	1,721
Net Income	90	1,835	1,673	2,013	3,724
EBITDA	3,383	5,076	4,691	6,190	5,580
Gross Margin	15.2%	18.8%	19.3%	20.9%	20.6%
Operating Margin	0.2%	4.1%	3.1%	5.1%	3.9%
ROA	0.1%	2.6%	2.1%	2.5%	4.5%
ROE	0.5%	8.8%	7.0%	7.1%	11.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
海運事業	48,411	1,734	3.6%
ホテル事業	2,507	38	1.5%
不動産事業	568	287	50.5%
その他	2,337	13	0.6%