NSW Inc.
9739・Prime Market・Information & Communication
NSW Inc.9739
NSW Inc.9739
Reference Indicators
Market Cap
380¥100M
P/E (Forecast)
10.1x
P/B
1.0x
Dividend Yield (Forecast)
4.91%
ROE
10.1%
EV/EBITDA
3.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 43,452 | 46,188 | 50,299 | 50,028 | 52,431 |
Cost of Sales | 34,768 | 36,785 | 40,287 | 39,518 | 41,669 |
Gross Profit | 8,683 | 9,403 | 10,012 | 10,510 | 10,762 |
SG&A Expenses | 3,763 | 4,015 | 4,149 | 4,394 | 5,472 |
Operating Income | 4,919 | 5,387 | 5,862 | 6,116 | 5,290 |
Non-operating Income | 108 | 57 | 81 | 58 | 246 |
Non-operating Expenses | 2 | 2 | 2 | 6 | 2 |
Ordinary Income | 5,025 | 5,442 | 5,940 | 6,168 | 5,533 |
Extraordinary Income | 57 | 0 | 224 | — | 0 |
Extraordinary Losses | 1 | 3 | 96 | 739 | 232 |
Pre-tax Income | 5,080 | 5,439 | 6,068 | 5,428 | 5,301 |
Income Taxes | 1,610 | 1,348 | 1,781 | 1,766 | 1,591 |
Net Income | 3,469 | 4,090 | 4,287 | 3,662 | 3,709 |
EBITDA | 5,475 | 5,830 | 6,328 | 6,613 | 5,772 |
Gross Margin | 20.0% | 20.4% | 19.9% | 21.0% | 20.5% |
Operating Margin | 11.3% | 11.7% | 11.7% | 12.2% | 10.1% |
ROA | 9.4% | 10.1% | 9.7% | 7.8% | 7.5% |
ROE | 13.8% | 14.5% | 13.6% | 10.7% | 10.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| エンタープライズソリューション | 17,353 | 1,698 | 9.8% |
| サービスソリューション | 14,052 | 533 | 3.8% |
| エンベデッドソリューション | 11,448 | 1,609 | 14.1% |
| デバイスソリューション | 9,576 | 1,447 | 15.1% |