SYNCLAYER INC.

1724・Standard Market・Construction

Official website

SYNCLAYER INC.

1724・Standard Market・Construction

Official website

SYNCLAYER INC.1724

Reference Indicators

Market Cap

34¥100M

P/E (Forecast)

8.6x

P/B

0.5x

Dividend Yield (Forecast)

4.40%

ROE

3.9%

EV/EBITDA

7.0x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	13,061	9,965	10,443	11,711	10,488
Cost of Sales	10,083	7,891	8,208	9,220	8,336
Gross Profit	2,978	2,073	2,234	2,491	2,151
SG&A Expenses	1,769	1,659	1,688	1,838	1,800
Operating Income	1,208	414	546	653	351
Non-operating Income	127	34	50	113	48
Non-operating Expenses	17	10	8	25	22
Ordinary Income	1,319	438	588	741	377
Extraordinary Income	3	—	68	—	0
Extraordinary Losses	2	0	7	6	0
Pre-tax Income	1,320	438	650	734	377
Income Taxes	448	143	217	187	135
Net Income	871	294	433	547	242
EBITDA	1,392	603	718	857	567
Gross Margin	22.8%	20.8%	21.4%	21.3%	20.5%
Operating Margin	9.2%	4.2%	5.2%	5.6%	3.3%
ROA	8.4%	2.6%	4.1%	4.8%	2.5%
ROE	20.9%	5.7%	7.9%	9.2%	3.9%