Kin-Ei Corp.
9636・Standard Market・Services
Kin-Ei Corp.9636
Kin-Ei Corp.9636
Reference Indicators
Market Cap
119¥100M
P/E (Forecast)
—
P/B
4.3x
Dividend Yield (Forecast)
0.24%
ROE
7.5%
EV/EBITDA
20.3x
Financial Summary
Unit: ¥M
| Item | 2022Jan 2022 | 2023Jan 2023 | 2024Jan 2024 | 2025Jan 2025 | 2026Jan 2026 |
|---|---|---|---|---|---|
Net Sales | 3,001 | 3,344 | 3,570 | 3,571 | 3,771 |
Gross Profit | 424 | 464 | 556 | 595 | 670 |
Operating Income | 135 | 174 | 255 | 282 | 301 |
Non-operating Income | 32 | 15 | 4 | 14 | 14 |
Non-operating Expenses | 8 | 6 | 5 | 5 | 4 |
Ordinary Income | 159 | 183 | 254 | 292 | 311 |
Extraordinary Income | 68 | 23 | — | — | — |
Extraordinary Losses | 70 | 26 | 28 | 29 | 34 |
Pre-tax Income | 156 | 180 | 225 | 262 | 277 |
Income Taxes | 48 | 55 | 70 | 108 | 77 |
Net Income | 108 | 124 | 154 | 154 | 200 |
EBITDA | 452 | 492 | 561 | 575 | 596 |
Gross Margin | 14.1% | 13.9% | 15.6% | 16.7% | 17.8% |
Operating Margin | 4.5% | 5.2% | 7.2% | 7.9% | 8.0% |
ROA | 1.9% | 2.2% | 2.6% | 2.6% | 3.3% |
ROE | 5.0% | 5.5% | 6.5% | 6.1% | 7.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| シネマ・アミューズメント事業 | 1,712 | 224 | 13.1% |
| 不動産事業 | 2,059 | 446 | 21.7% |