TOKYO BASE Co.,Ltd.

3415・Prime Market・Retail Trade

Official website

TOKYO BASE Co.,Ltd.

3415・Prime Market・Retail Trade

Official website

TOKYO BASE Co.,Ltd.3415

Reference Indicators

Market Cap

179¥100M

P/E (Forecast)

11.9x

P/B

2.9x

Dividend Yield (Forecast)

1.72%

ROE

21.3%

EV/EBITDA

7.5x

Financial Summary

Unit: ¥M

Item	2022Jan 2022	2023Jan 2023	2024Jan 2024	2025Jan 2025	2026Jan 2026
Net Sales	17,618	19,181	19,986	20,207	23,734
Cost of Sales	8,362	9,572	9,970	9,772	11,430
Gross Profit	9,255	9,609	10,015	10,435	12,304
SG&A Expenses	8,309	9,394	9,134	8,962	10,347
Operating Income	946	215	881	1,472	1,956
Non-operating Income	180	109	279	40	27
Non-operating Expenses	44	59	38	37	93
Ordinary Income	1,082	265	1,122	1,475	1,889
Extraordinary Income	132	—	51	0	—
Extraordinary Losses	137	474	320	231	116
Pre-tax Income	1,077	-209	852	1,244	1,773
Income Taxes	314	330	517	467	564
Net Income	762	-539	335	776	1,209
EBITDA	1,686	1,353	1,834	1,940	2,493
Gross Margin	52.5%	50.1%	50.1%	51.6%	51.8%
Operating Margin	5.4%	1.1%	4.4%	7.3%	8.2%
ROA	6.6%	-4.8%	2.8%	6.8%	8.1%
ROE	16.8%	-9.6%	6.2%	14.6%	21.3%