Medical Net, Inc.

3645・Growth Market・Information & Communication

Official website

Medical Net, Inc.

3645・Growth Market・Information & Communication

Official website

Medical Net, Inc.3645

Reference Indicators

Market Cap

26¥100M

P/E (Forecast)

—

P/B

1.1x

Dividend Yield (Forecast)

1.24%

ROE

7.4%

EV/EBITDA

7.7x

Financial Summary

Unit: ¥M

Item	2022May 2022	2023May 2023	2024May 2024	2025May 2025	2026May 2026
Net Sales	3,745	4,500	5,252	6,077	6,732
Cost of Sales	2,285	2,719	3,411	4,111	4,735
Gross Profit	1,460	1,781	1,841	1,965	1,996
SG&A Expenses	1,010	1,401	1,542	1,867	1,804
Operating Income	449	379	298	98	191
Non-operating Income	14	57	39	64	112
Non-operating Expenses	9	4	14	27	34
Ordinary Income	454	431	322	134	269
Extraordinary Income	84	2	5	352	1
Extraordinary Losses	0	183	175	462	11
Pre-tax Income	538	250	153	25	259
Income Taxes	137	141	126	62	96
Net Income	384	116	5	-68	137
EBITDA	480	441	352	175	269
Gross Margin	39.0%	39.6%	35.1%	32.3%	29.7%
Operating Margin	12.0%	8.4%	5.7%	1.6%	2.8%
ROA	12.2%	3.4%	0.1%	-1.7%	3.0%
ROE	26.1%	6.4%	0.3%	-3.8%	7.4%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
メディア・プラットフォーム事業	1,083	541	50.0%
医療機関経営支援事業	4,419	190	4.3%
医療Bto B事業	158	-13	-8.2%
クラウドインテグレーション事業	375	34	9.1%
未病・予防プラットフォーム事業	41	-154	-375.6%
その他	0	0	0.0%