VRAIN Solution,Inc.

135A・Growth Market・Information & Communication

Official website

VRAIN Solution,Inc.

135A・Growth Market・Information & Communication

Official website

VRAIN Solution,Inc.135A

Reference Indicators

Market Cap

392¥100M

P/E (Forecast)

—

P/B

18.8x

Dividend Yield (Forecast)

0.00%

ROE

37.2%

EV/EBITDA

40.5x

Financial Summary

Unit: ¥M

Item	2024Feb 2024	2025Feb 2025	2026Feb 2026
Net Sales	1,411	2,144	3,278
Cost of Sales	275	462	692
Gross Profit	1,135	1,682	2,585
SG&A Expenses	627	1,087	1,670
Operating Income	508	594	914
Non-operating Income	0	0	0
Non-operating Expenses	12	0	3
Ordinary Income	495	595	912
Pre-tax Income	495	595	912
Income Taxes	165	170	260
Net Income	330	425	652
EBITDA	527	630	967
Gross Margin	80.5%	78.5%	78.9%
Operating Margin	36.0%	27.7%	27.9%
ROA	22.8%	22.7%	20.3%
ROE	60.8%	35.1%	37.2%