Dawn Corporation

2303・Standard Market・Information & Communication

Official website

Dawn Corporation

2303・Standard Market・Information & Communication

Official website

Dawn Corporation2303

Reference Indicators

Market Cap

83¥100M

P/E (Forecast)

15.4x

P/B

2.5x

Dividend Yield (Forecast)

1.27%

ROE

16.4%

EV/EBITDA

9.8x

Financial Summary

Unit: ¥M

Item	2022May 2022	2023May 2023	2024May 2024	2025May 2025	2026May 2026
Net Sales	1,222	1,368	1,500	1,646	1,734
Cost of Sales	403	479	482	570	534
Gross Profit	818	888	1,017	1,075	1,200
SG&A Expenses	418	445	484	501	545
Operating Income	400	443	533	574	655
Non-operating Income	3	7	15	10	16
Non-operating Expenses	—	—	1	—	—
Ordinary Income	404	451	547	584	672
Pre-tax Income	404	451	547	584	672
Income Taxes	120	129	159	165	200
Net Income	283	321	388	418	471
EBITDA	403	446	537	579	660
Gross Margin	67.0%	64.9%	67.8%	65.3%	69.2%
Operating Margin	32.8%	32.4%	35.5%	34.9%	37.8%
ROA	12.0%	12.9%	13.8%	13.6%	14.1%
ROE	14.1%	14.7%	16.5%	16.0%	16.4%