Advanced Media, Inc.

3773・Growth Market・Information & Communication

Official website

Advanced Media, Inc.

3773・Growth Market・Information & Communication

Official website

Advanced Media, Inc.3773

Reference Indicators

Market Cap

209¥100M

P/E (Forecast)

16.2x

P/B

1.3x

Dividend Yield (Forecast)

1.94%

ROE

13.2%

EV/EBITDA

6.4x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	4,461	5,180	6,001	6,665	7,063
Cost of Sales	1,114	1,318	1,526	1,731	1,862
Gross Profit	3,346	3,861	4,474	4,933	5,200
SG&A Expenses	2,523	2,780	3,107	3,491	3,759
Operating Income	823	1,080	1,367	1,442	1,440
Non-operating Income	120	55	67	114	134
Non-operating Expenses	13	14	20	16	16
Ordinary Income	929	1,121	1,414	1,539	1,558
Extraordinary Income	8	35	156	83	997
Extraordinary Losses	219	0	190	16	71
Pre-tax Income	718	1,155	1,381	1,606	2,484
Income Taxes	269	288	375	198	745
Net Income	448	867	1,005	1,408	1,739
EBITDA	1,114	1,434	1,782	1,963	2,142
Gross Margin	75.0%	74.5%	74.6%	74.0%	73.6%
Operating Margin	18.5%	20.9%	22.8%	21.6%	20.4%
ROA	3.4%	5.9%	6.4%	8.8%	10.4%
ROE	3.9%	8.1%	9.6%	12.0%	13.2%