gremz,Inc.
3150・Prime Market・Electric Power & Gas
gremz,Inc.3150
gremz,Inc.3150
Reference Indicators
Market Cap
624¥100M
P/E (Forecast)
—
P/B
3.1x
Dividend Yield (Forecast)
3.55%
ROE
27.4%
EV/EBITDA
6.8x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 23,252 | 31,392 | 29,908 | 33,340 | 33,936 |
Cost of Sales | 17,134 | 23,883 | 20,650 | 22,356 | 22,184 |
Gross Profit | 6,117 | 7,508 | 9,257 | 10,984 | 11,752 |
SG&A Expenses | 3,666 | 3,907 | 4,040 | 4,484 | 4,599 |
Operating Income | 2,450 | 3,600 | 5,217 | 6,500 | 7,152 |
Non-operating Income | 82 | 99 | 91 | 169 | 177 |
Non-operating Expenses | 18 | 12 | 40 | 24 | 40 |
Ordinary Income | 2,514 | 3,687 | 5,268 | 6,645 | 7,289 |
Extraordinary Income | 775 | 88 | 0 | 87 | 10 |
Extraordinary Losses | 72 | 94 | 50 | 90 | 116 |
Pre-tax Income | 3,218 | 3,681 | 5,218 | 6,641 | 7,183 |
Income Taxes | 1,059 | 1,216 | 1,677 | 2,083 | 2,286 |
Net Income | 2,158 | 2,465 | 3,540 | 4,558 | 4,896 |
EBITDA | 2,562 | 3,724 | 5,407 | 6,699 | 7,370 |
Gross Margin | 26.3% | 23.9% | 31.0% | 32.9% | 34.6% |
Operating Margin | 10.5% | 11.5% | 17.4% | 19.5% | 21.1% |
ROA | 15.9% | 14.3% | 16.4% | 17.5% | 17.1% |
ROE | 31.0% | 27.6% | 31.0% | 31.3% | 27.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| エネルギーソリューション事業 | 14,693 | 5,032 | 34.2% |
| 小売電気事業 | 19,242 | 2,886 | 15.0% |
| エネルギーコストソリューション事業 | 0 | 0 | 0.0% |