Brass Corporation

2424・Standard Market・Services

Official website

Brass Corporation

2424・Standard Market・Services

Official website

Brass Corporation2424

Reference Indicators

Market Cap

36¥100M

P/E (Forecast)

10.5x

P/B

0.8x

Dividend Yield (Forecast)

1.28%

ROE

10.4%

EV/EBITDA

3.4x

Financial Summary

Unit: ¥M

Item	2021Jul 2021	2022Jul 2022	2023Jul 2023	2024Jul 2024	2025Jul 2025
Net Sales	9,343	11,415	13,260	12,726	13,562
Cost of Sales	—	—	4,332	4,206	4,396
Gross Profit	6,113	7,665	8,927	8,520	9,165
SG&A Expenses	5,785	6,790	7,754	8,066	8,413
Operating Income	327	874	1,173	454	751
Non-operating Income	211	281	51	53	46
Non-operating Expenses	30	26	23	19	33
Ordinary Income	509	1,129	1,201	488	765
Extraordinary Income	3	0	1	—	—
Extraordinary Losses	230	151	414	9	220
Pre-tax Income	282	978	789	478	544
Income Taxes	113	243	66	203	131
Net Income	169	734	722	275	412
EBITDA	1,052	1,546	1,932	1,194	1,539
Gross Margin	65.4%	67.1%	67.3%	66.9%	67.6%
Operating Margin	3.5%	7.7%	8.8%	3.6%	5.5%
ROA	1.5%	6.2%	6.5%	2.5%	3.6%
ROE	7.0%	26.8%	19.9%	7.4%	10.4%