MORITO CO., LTD.
9837・Prime Market・Wholesale Trade
MORITO CO., LTD.9837
MORITO CO., LTD.9837
Reference Indicators
Market Cap
484¥100M
P/E (Forecast)
15.4x
P/B
1.2x
Dividend Yield (Forecast)
3.99%
ROE
7.4%
EV/EBITDA
8.8x
Financial Summary
Unit: ¥M
| Item | 2021Nov 2021 | 2022Nov 2022 | 2023Nov 2023 | 2024Nov 2024 | 2025Nov 2025 |
|---|---|---|---|---|---|
Net Sales | 43,636 | 48,478 | 48,529 | 48,537 | 56,867 |
Cost of Sales | 32,235 | 35,990 | 35,264 | 34,398 | 39,479 |
Gross Profit | 11,401 | 12,487 | 13,265 | 14,138 | 17,387 |
SG&A Expenses | 9,781 | 10,370 | 10,801 | 11,269 | 14,053 |
Operating Income | 1,619 | 2,116 | 2,464 | 2,868 | 3,333 |
Non-operating Income | 399 | 313 | 361 | 216 | 356 |
Non-operating Expenses | 185 | 88 | 54 | 82 | 65 |
Ordinary Income | 1,834 | 2,342 | 2,771 | 3,003 | 3,624 |
Extraordinary Income | 379 | 385 | 454 | 1,015 | 1,491 |
Extraordinary Losses | 91 | 111 | 33 | 139 | 861 |
Pre-tax Income | 2,122 | 2,616 | 3,192 | 3,879 | 4,255 |
Income Taxes | 714 | 942 | 974 | 1,307 | 1,338 |
Net Income | 1,407 | 1,674 | 2,217 | 2,572 | 2,916 |
EBITDA | 2,794 | 3,369 | 3,754 | 4,132 | 4,724 |
Gross Margin | 26.1% | 25.8% | 27.3% | 29.1% | 30.6% |
Operating Margin | 3.7% | 4.4% | 5.1% | 5.9% | 5.9% |
ROA | 3.1% | 3.3% | 4.3% | 4.9% | 5.3% |
ROE | 4.3% | 4.8% | 5.9% | 6.6% | 7.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本 | 41,310 | 2,570 | 6.2% |
| アジア | 8,280 | 773 | 9.3% |
| 欧米 | 7,275 | 374 | 5.1% |