DAIUN CO., LTD.

9363・Standard Market・Warehousing & Harbor Transportation Services

Official website

DAIUN CO., LTD.

9363・Standard Market・Warehousing & Harbor Transportation Services

Official website

DAIUN CO., LTD.9363

Reference Indicators

Market Cap

32¥100M

P/E (Forecast)

—

P/B

0.6x

Dividend Yield (Forecast)

3.15%

ROE

8.9%

EV/EBITDA

5.1x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	8,765	8,930	8,091	8,672	9,211
Gross Profit	724	601	551	603	711
SG&A Expenses	398	437	356	360	364
Operating Income	325	163	194	243	347
Non-operating Income	133	118	104	113	136
Non-operating Expenses	33	54	34	32	42
Ordinary Income	425	228	264	324	441
Extraordinary Income	91	123	168	77	4
Extraordinary Losses	38	0	7	—	—
Pre-tax Income	478	352	425	401	446
Income Taxes	168	132	133	132	111
Net Income	309	219	291	269	334
EBITDA	435	256	265	315	427
Gross Margin	8.3%	6.7%	6.8%	7.0%	7.7%
Operating Margin	3.7%	1.8%	2.4%	2.8%	3.8%
ROA	6.2%	4.3%	4.9%	5.0%	5.4%
ROE	10.9%	7.5%	8.6%	7.5%	8.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
港湾運送事業	9,044	690	7.6%
自動車運送事業	162	-11	-6.8%
その他	4	4	100.0%