Temairazu, Inc.

2477・Standard Market・Information & Communication

Official website

Temairazu, Inc.

2477・Standard Market・Information & Communication

Official website

Temairazu, Inc.2477

Reference Indicators

Market Cap

151¥100M

P/E (Forecast)

13.2x

P/B

2.2x

Dividend Yield (Forecast)

1.72%

ROE

16.0%

EV/EBITDA

5.3x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	1,631	1,809	2,023	2,185
Cost of Sales	131	145	204	244
Gross Profit	1,499	1,664	1,819	1,940
SG&A Expenses	331	332	342	331
Operating Income	1,168	1,331	1,476	1,608
Non-operating Income	11	1	2	15
Non-operating Expenses	—	—	0	3
Ordinary Income	1,179	1,333	1,479	1,620
Pre-tax Income	1,179	1,333	1,479	1,620
Income Taxes	396	459	502	553
Net Income	782	873	976	1,067
EBITDA	1,169	1,333	1,478	1,612
Gross Margin	92.0%	92.0%	89.9%	88.8%
Operating Margin	71.6%	73.6%	73.0%	73.6%
ROA	14.6%	14.1%	14.0%	14.8%
ROE	16.4%	16.1%	15.8%	16.0%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
アプリケーションサービス事業	2,174	1,771	81.5%
インターネットメディア事業	10	1	10.0%