Adways Inc.
2489・Standard Market・Services
Adways Inc.2489
Adways Inc.2489
Reference Indicators
Market Cap
131¥100M
P/E (Forecast)
23.1x
P/B
0.9x
Dividend Yield (Forecast)
2.10%
ROE
1.9%
EV/EBITDA
7.2x
Financial Summary
Unit: ¥M
| Item | 2021Mar 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 49,020 | 13,415 | 13,524 | 12,684 | 12,219 |
Cost of Sales | 40,253 | 2,609 | 2,573 | 2,333 | 2,121 |
Gross Profit | 8,767 | 10,806 | 10,950 | 10,351 | 10,097 |
SG&A Expenses | 7,141 | 9,135 | 10,029 | 10,184 | 9,800 |
Operating Income | 1,626 | 1,671 | 921 | 166 | 297 |
Non-operating Income | 268 | 336 | 397 | 350 | 313 |
Non-operating Expenses | 28 | 501 | 6 | 12 | 3 |
Ordinary Income | 1,866 | 1,506 | 1,313 | 503 | 607 |
Extraordinary Income | 359 | 2,943 | 544 | 430 | 222 |
Extraordinary Losses | 259 | 274 | 270 | 800 | 201 |
Pre-tax Income | 1,966 | 4,176 | 1,586 | 134 | 627 |
Income Taxes | 496 | 1,581 | 664 | 572 | 337 |
Net Income | 1,422 | 2,536 | 966 | -473 | 252 |
EBITDA | 1,785 | 1,917 | 1,150 | 402 | 449 |
Gross Margin | 17.9% | 80.6% | 81.0% | 81.6% | 82.6% |
Operating Margin | 3.3% | 12.5% | 6.8% | 1.3% | 2.4% |
ROA | 6.0% | 9.1% | 3.8% | -2.1% | 1.1% |
ROE | 12.2% | 16.6% | 6.4% | -3.4% | 1.9% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| エージェンシー事業 | 6,083 | 723 | 11.9% |
| アドプラットフォーム事業 | 4,674 | 1,120 | 24.0% |
| その他 | 1,461 | 292 | 20.0% |