IG Port, Inc.

3791・Standard Market・Information & Communication

Official website

IG Port, Inc.

3791・Standard Market・Information & Communication

Official website

IG Port, Inc.3791

Reference Indicators

Market Cap

203¥100M

P/E (Forecast)

64.4x

P/B

2.0x

Dividend Yield (Forecast)

1.30%

ROE

7.5%

EV/EBITDA

11.5x

Financial Summary

Unit: ¥M

Item	2022May 2022	2023May 2023	2024May 2024	2025May 2025	2026May 2026
Net Sales	11,872	11,163	11,841	14,598	14,064
Cost of Sales	9,764	8,437	9,163	11,542	11,492
Gross Profit	2,107	2,726	2,677	3,055	2,571
SG&A Expenses	1,534	1,734	1,451	1,629	1,805
Operating Income	573	991	1,225	1,426	766
Non-operating Income	54	52	199	52	199
Non-operating Expenses	53	44	44	58	45
Ordinary Income	574	999	1,380	1,420	920
Extraordinary Income	—	—	202	14	—
Extraordinary Losses	28	0	41	22	22
Pre-tax Income	546	999	1,540	1,412	898
Income Taxes	567	235	408	596	228
Net Income	5	766	1,158	828	669
EBITDA	2,304	1,881	1,833	2,935	1,166
Gross Margin	17.8%	24.4%	22.6%	20.9%	18.3%
Operating Margin	4.8%	8.9%	10.4%	9.8%	5.4%
ROA	0.1%	6.1%	8.3%	6.3%	4.4%
ROE	0.1%	13.3%	17.3%	11.0%	7.5%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
映像制作事業	7,318	-1,101	-15.0%
出版事業	2,224	348	15.6%
版権事業	3,956	1,934	48.9%
商品販売事業	870	377	43.3%
その他	228	-0	0.0%