Ishin Co., Ltd.

143A・Growth Market・Services

Official website

Ishin Co., Ltd.

143A・Growth Market・Services

Official website

Ishin Co., Ltd.143A

Reference Indicators

Market Cap

14¥100M

P/E (Forecast)

41.1x

P/B

1.1x

Dividend Yield (Forecast)

0.00%

ROE

0.4%

EV/EBITDA

1.2x

Financial Summary

Unit: ¥M

Item	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	1,280	1,393	1,428
Cost of Sales	315	330	382
Gross Profit	964	1,062	1,046
SG&A Expenses	763	817	996
Operating Income	200	245	50
Non-operating Income	31	20	20
Non-operating Expenses	42	54	43
Ordinary Income	190	211	26
Extraordinary Income	3	—	—
Extraordinary Losses	—	—	23
Pre-tax Income	193	211	3
Income Taxes	73	88	31
Net Income	126	177	4
EBITDA	214	254	76
Gross Margin	75.3%	76.3%	73.2%
Operating Margin	15.7%	17.6%	3.5%
ROA	6.3%	8.1%	0.2%
ROE	16.6%	16.5%	0.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
公民共創事業	552	163	29.5%
グローバルイノベーション事業	381	116	30.4%
メディアPR事業	369	229	62.1%
HR事業	125	-71	-56.8%