MBK Co.,Ltd.
3121・Standard Market・Services
MBK Co.,Ltd.3121
MBK Co.,Ltd.3121
Reference Indicators
Market Cap
70¥100M
P/E (Forecast)
27.0x
P/B
1.5x
Dividend Yield (Forecast)
0.91%
ROE
-1.8%
EV/EBITDA
28.0x
Financial Summary
Unit: ¥M
| Item | 2021Mar 2021 | 2022Mar 2022 | 2023Mar 2023 | 2024Oct 2024 | 2025Oct 2025 |
|---|---|---|---|---|---|
Net Sales | 1,635 | 2,720 | 4,352 | 4,446 | 3,383 |
Cost of Sales | 787 | 1,804 | 3,352 | 3,462 | 2,593 |
Gross Profit | 847 | 915 | 999 | 984 | 789 |
SG&A Expenses | 627 | 580 | 643 | 658 | 504 |
Operating Income | 219 | 335 | 355 | 326 | 285 |
Non-operating Income | 29 | 19 | 42 | 107 | 107 |
Non-operating Expenses | 116 | 135 | 254 | 333 | 424 |
Ordinary Income | 132 | 218 | 144 | 99 | -31 |
Extraordinary Income | 41 | 18 | 14 | 91 | — |
Extraordinary Losses | 210 | 138 | 196 | 4 | 50 |
Pre-tax Income | -36 | 98 | -37 | 187 | -82 |
Income Taxes | 7 | 35 | 28 | 4 | 3 |
Net Income | -44 | 70 | -66 | 182 | -85 |
EBITDA | 429 | 541 | 555 | 617 | 567 |
Gross Margin | 51.8% | 33.7% | 23.0% | 22.1% | 23.3% |
Operating Margin | 13.4% | 12.3% | 8.2% | 7.3% | 8.4% |
ROA | -0.4% | 0.7% | -0.6% | 1.1% | -0.6% |
ROE | -1.3% | 1.9% | -1.7% | 4.4% | -1.8% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| マーチャント・バンキング事業 | 0 | 0 | 0.0% |