HARIMA B.STEM CORPORATION

9780・Standard Market・Services

Official website

HARIMA B.STEM CORPORATION

9780・Standard Market・Services

Official website

HARIMA B.STEM CORPORATION9780

Reference Indicators

Market Cap

90¥100M

P/E (Forecast)

8.4x

P/B

0.8x

Dividend Yield (Forecast)

3.83%

ROE

12.4%

EV/EBITDA

3.0x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	24,999	25,316	26,618	28,025	30,944
Cost of Sales	21,851	22,184	23,158	24,151	26,206
Gross Profit	3,147	3,131	3,459	3,873	4,737
SG&A Expenses	2,246	2,317	2,494	2,737	3,221
Operating Income	901	813	964	1,136	1,516
Non-operating Income	112	230	112	106	124
Non-operating Expenses	21	19	19	21	38
Ordinary Income	991	1,024	1,058	1,221	1,602
Extraordinary Income	14	9	7	59	32
Extraordinary Losses	9	4	8	59	—
Pre-tax Income	997	1,029	1,058	1,221	1,634
Income Taxes	205	290	299	355	451
Net Income	788	736	756	860	1,183
EBITDA	1,015	928	1,089	1,318	1,770
Gross Margin	12.6%	12.4%	13.0%	13.8%	15.3%
Operating Margin	3.6%	3.2%	3.6%	4.1%	4.9%
ROA	6.4%	5.9%	5.4%	5.8%	6.9%
ROE	11.7%	10.0%	9.4%	9.7%	12.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
建築物総合サービス事業	0	0	0.0%