Integroup Inc.

192A・Growth Market・Services

Official website

Integroup Inc.

192A・Growth Market・Services

Official website

Integroup Inc.192A

Reference Indicators

Market Cap

26¥100M

P/E (Forecast)

12.1x

P/B

1.4x

Dividend Yield (Forecast)

4.15%

ROE

4.5%

EV/EBITDA

4.8x

Financial Summary

Unit: ¥M

Item	2024May 2024	2025May 2025	2026May 2026
Net Sales	2,197	1,892	1,558
Cost of Sales	761	848	838
Gross Profit	1,435	1,044	719
SG&A Expenses	452	546	600
Operating Income	983	497	119
Non-operating Income	0	1	7
Non-operating Expenses	1	12	0
Ordinary Income	983	486	127
Extraordinary Losses	29	34	—
Pre-tax Income	953	452	127
Income Taxes	281	141	41
Net Income	672	311	85
EBITDA	991	504	126
Gross Margin	65.3%	55.2%	46.2%
Operating Margin	44.8%	26.3%	7.7%
ROA	31.7%	14.6%	3.8%
ROE	65.5%	19.1%	4.5%