NS Solutions Corporation

2327・Prime Market・Information & Communication

Official website

NS Solutions Corporation

2327・Prime Market・Information & Communication

Official website

NS Solutions Corporation2327

Reference Indicators

Market Cap

7,057¥100M

P/E (Forecast)

—

P/B

2.5x

Dividend Yield (Forecast)

2.26%

ROE

11.0%

EV/EBITDA

10.3x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	270,332	291,688	310,632	338,301	381,340
Cost of Sales	210,011	225,752	238,790	256,594	279,537
Gross Profit	60,321	65,935	71,841	81,707	101,802
SG&A Expenses	30,505	33,007	36,634	41,071	58,057
Operating Income	29,815	31,738	35,001	38,497	44,242
Non-operating Income	1,627	—	—	—	—
Non-operating Expenses	631	—	—	—	—
Ordinary Income	30,811	—	—	—	—
Extraordinary Losses	702	—	—	—	—
Pre-tax Income	30,109	32,101	35,437	39,076	45,286
Income Taxes	9,495	9,385	10,280	10,998	13,117
Net Income	19,977	22,000	24,241	27,049	30,832
EBITDA	35,803	44,358	47,051	50,631	58,131
Gross Margin	22.3%	22.6%	23.1%	24.2%	26.7%
Operating Margin	11.0%	10.9%	11.3%	11.4%	11.6%
ROA	6.7%	6.9%	6.5%	6.4%	7.4%
ROE	10.6%	12.0%	10.2%	10.4%	11.0%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
情報サービス事業	0	0	0.0%