Members Co., Ltd.

2130・Prime Market・Services

Official website

Members Co., Ltd.

2130・Prime Market・Services

Official website

Members Co., Ltd.2130

Reference Indicators

Market Cap

148¥100M

P/E (Forecast)

—

P/B

2.1x

Dividend Yield (Forecast)

3.17%

ROE

18.3%

EV/EBITDA

4.7x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	14,938	17,662	20,467	—	24,424
Cost of Sales	10,182	12,461	16,175	—	17,972
Gross Profit	4,756	5,201	4,292	—	6,452
SG&A Expenses	2,901	3,758	4,263	—	4,847
Operating Income	1,876	1,441	41	—	1,600
Pre-tax Income	1,896	1,399	136	—	1,641
Income Taxes	492	388	10	—	427
Net Income	1,404	1,010	126	—	1,213
EBITDA	2,242	1,935	564	—	2,205
Gross Margin	31.8%	29.4%	21.0%	—	26.4%
Operating Margin	12.6%	8.2%	0.2%	—	6.6%
ROA	13.5%	8.9%	1.1%	—	9.5%
ROE	23.8%	15.9%	2.1%	—	18.3%