SHOEI CORPORATION
9385・Standard Market・Chemicals
SHOEI CORPORATION9385
SHOEI CORPORATION9385
Reference Indicators
Market Cap
61¥100M
P/E (Forecast)
6.2x
P/B
1.2x
Dividend Yield (Forecast)
4.50%
ROE
18.1%
EV/EBITDA
5.3x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 19,268 | 20,745 | 19,446 | 19,031 | 19,047 |
Cost of Sales | 15,400 | 17,060 | 15,368 | 14,873 | 14,368 |
Gross Profit | 3,867 | 3,685 | 4,077 | 4,157 | 4,678 |
SG&A Expenses | 3,691 | 3,531 | 3,300 | 3,410 | 3,346 |
Operating Income | 176 | 154 | 776 | 747 | 1,331 |
Non-operating Income | 121 | 92 | 721 | 44 | 48 |
Non-operating Expenses | 113 | 579 | 54 | 44 | 81 |
Ordinary Income | 183 | -332 | 1,443 | 747 | 1,298 |
Extraordinary Income | 3 | 3 | 202 | 0 | 3 |
Extraordinary Losses | 18 | 1,652 | 259 | 2 | 18 |
Pre-tax Income | 168 | -1,980 | 1,387 | 744 | 1,283 |
Income Taxes | 103 | -363 | 378 | 277 | 429 |
Net Income | 89 | -1,617 | 1,009 | 467 | 853 |
EBITDA | 536 | 534 | 1,020 | 935 | 1,571 |
Gross Margin | 20.1% | 17.8% | 21.0% | 21.8% | 24.6% |
Operating Margin | 0.9% | 0.7% | 4.0% | 3.9% | 7.0% |
ROA | 0.7% | -14.7% | 10.5% | 4.5% | 7.8% |
ROE | 1.9% | -44.1% | 30.6% | 11.6% | 18.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 営業促進支援事業 | 10,105 | 874 | 8.6% |
| 商品販売事業 | 8,941 | 456 | 5.1% |