Nagase Brothers Inc.
9733・Standard Market・Services
Nagase Brothers Inc.9733
Nagase Brothers Inc.9733
Reference Indicators
Market Cap
716¥100M
P/E (Forecast)
14.1x
P/B
1.7x
Dividend Yield (Forecast)
5.10%
ROE
11.7%
EV/EBITDA
8.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 49,406 | 52,354 | 52,986 | 55,255 | 64,183 |
Gross Profit | 15,544 | 15,005 | 14,333 | 14,440 | 16,647 |
SG&A Expenses | 9,954 | 9,635 | 9,795 | 9,575 | 10,668 |
Operating Income | 5,590 | 5,369 | 4,538 | 4,864 | 5,979 |
Non-operating Income | 239 | 293 | 352 | 343 | 461 |
Non-operating Expenses | 675 | 591 | 567 | 1,329 | 615 |
Ordinary Income | 5,153 | 5,071 | 4,323 | 3,879 | 5,825 |
Extraordinary Income | 63 | 1,084 | 51 | 37 | 294 |
Extraordinary Losses | 157 | 156 | 246 | 486 | 108 |
Pre-tax Income | 5,058 | 6,000 | 4,128 | 3,430 | 6,011 |
Income Taxes | 1,618 | 1,999 | 1,526 | 1,473 | 2,027 |
Net Income | 3,440 | 4,000 | 2,602 | 1,956 | 3,983 |
EBITDA | 7,846 | 7,979 | 7,570 | 8,101 | 9,706 |
Gross Margin | 31.5% | 28.7% | 27.1% | 26.1% | 25.9% |
Operating Margin | 11.3% | 10.3% | 8.6% | 8.8% | 9.3% |
ROA | 4.5% | 5.1% | 2.9% | 2.2% | 4.1% |
ROE | 15.7% | 16.1% | 9.4% | 6.5% | 11.7% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 高校生部門 | 29,487 | 5,747 | 19.5% |
| 小・中学生部門 | 13,351 | 2,694 | 20.2% |
| スポーツ事業部門 | 17,798 | 548 | 3.1% |
| ビジネススクール部門 | 2,000 | 505 | 25.3% |
| その他 | 1,545 | 363 | 23.5% |