Columbia Works Inc.

146A・Standard Market・Real Estate

Official website

Columbia Works Inc.

146A・Standard Market・Real Estate

Official website

Columbia Works Inc.146A

Reference Indicators

Market Cap

250¥100M

P/E (Forecast)

6.0x

P/B

1.4x

Dividend Yield (Forecast)

2.90%

ROE

23.5%

EV/EBITDA

10.0x

Financial Summary

Unit: ¥M

Item	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	14,469	20,981	37,084
Cost of Sales	10,617	15,308	28,428
Gross Profit	3,851	5,673	8,656
SG&A Expenses	1,132	1,780	2,627
Operating Income	2,718	3,892	6,028
Non-operating Income	11	171	32
Non-operating Expenses	348	545	937
Ordinary Income	2,382	3,519	5,123
Extraordinary Income	—	8	164
Extraordinary Losses	108	9	—
Pre-tax Income	2,274	3,518	5,288
Income Taxes	757	1,280	1,823
Net Income	1,516	2,238	3,464
EBITDA	2,938	4,212	6,415
Gross Margin	26.6%	27.0%	23.3%
Operating Margin	18.8%	18.6%	16.3%
ROA	4.7%	4.3%	5.2%
ROE	23.4%	23.3%	23.5%