KYODO PUBLIC RELATIONS CO., LTD.

2436・Standard Market・Services

Official website

KYODO PUBLIC RELATIONS CO., LTD.

2436・Standard Market・Services

Official website

KYODO PUBLIC RELATIONS CO., LTD.2436

Reference Indicators

Market Cap

53¥100M

P/E (Forecast)

—

P/B

1.2x

Dividend Yield (Forecast)

1.34%

ROE

22.7%

EV/EBITDA

1.4x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	5,609	5,264	6,895	7,323	8,554
Cost of Sales	2,613	2,842	3,893	4,009	4,761
Gross Profit	2,995	2,421	3,002	3,314	3,792
SG&A Expenses	2,614	1,701	2,161	2,239	2,490
Operating Income	381	720	840	1,074	1,302
Non-operating Income	18	28	42	19	21
Non-operating Expenses	7	12	20	11	15
Ordinary Income	392	736	862	1,082	1,307
Extraordinary Income	—	55	—	—	—
Extraordinary Losses	104	23	1	48	2
Pre-tax Income	287	768	861	1,033	1,305
Income Taxes	155	229	315	412	328
Net Income	131	520	487	526	863
EBITDA	447	857	1,058	1,278	1,494
Gross Margin	53.4%	46.0%	43.5%	45.3%	44.3%
Operating Margin	6.8%	13.7%	12.2%	14.7%	15.2%
ROA	3.7%	10.4%	9.0%	9.1%	13.0%
ROE	7.1%	23.4%	17.7%	16.5%	22.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ＰＲ事業	6,184	1,140	18.4%
インフルエンサーマーケティング事業	1,294	111	8.6%
ＡＩ・ビッグデータソリューション事業	1,075	192	17.9%