CORE CORPORATION

2359・Prime Market・Information & Communication

Official website

CORE CORPORATION

2359・Prime Market・Information & Communication

Official website

CORE CORPORATION2359

Reference Indicators

Market Cap

297¥100M

P/E (Forecast)

—

P/B

1.4x

Dividend Yield (Forecast)

2.99%

ROE

14.7%

EV/EBITDA

5.7x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	21,798	22,848	23,998	24,599	26,532
Cost of Sales	16,231	16,853	17,407	17,821	18,908
Gross Profit	5,567	5,994	6,590	6,777	7,623
SG&A Expenses	3,199	3,251	3,450	3,602	3,804
Operating Income	2,367	2,743	3,140	3,175	3,819
Non-operating Income	117	97	106	142	140
Non-operating Expenses	33	28	27	51	38
Ordinary Income	2,451	2,812	3,219	3,267	3,921
Extraordinary Income	—	—	—	—	44
Extraordinary Losses	85	16	2	—	—
Pre-tax Income	2,366	2,796	3,217	3,267	3,966
Income Taxes	742	802	941	1,024	1,087
Net Income	1,622	1,968	2,270	2,242	2,879
EBITDA	2,625	2,974	3,381	3,391	4,060
Gross Margin	25.5%	26.2%	27.5%	27.6%	28.7%
Operating Margin	10.9%	12.0%	13.1%	12.9%	14.4%
ROA	8.1%	9.1%	9.5%	8.9%	10.2%
ROE	12.5%	13.7%	14.1%	12.6%	14.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
未来社会ソリューション事業	5,084	741	14.6%
産業技術ソリューション事業	13,695	2,312	16.9%
顧客業務インテグレーション事業	7,751	765	9.9%
その他	0	0	0.0%