Media Kobo,Inc.

3815・Growth Market・Information & Communication

Official website

Media Kobo,Inc.

3815・Growth Market・Information & Communication

Official website

Media Kobo,Inc.3815

Reference Indicators

Market Cap

50¥100M

P/E (Forecast)

—

P/B

6.6x

Dividend Yield (Forecast)

0.00%

ROE

-58.1%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2021Aug 2021	2022Aug 2022	2023Aug 2023	2024Aug 2024	2025Aug 2025
Net Sales	1,929	2,203	2,073	2,012	1,873
Cost of Sales	1,039	1,087	1,005	1,012	964
Gross Profit	889	1,116	1,068	1,000	909
SG&A Expenses	842	922	1,009	1,141	1,232
Operating Income	47	193	58	-141	-323
Non-operating Income	4	1	1	5	26
Non-operating Expenses	13	13	11	12	21
Ordinary Income	38	181	49	-148	-317
Extraordinary Losses	37	32	8	106	114
Pre-tax Income	1	149	41	-254	-432
Income Taxes	-5	-4	5	16	76
Net Income	7	153	35	-270	-508
EBITDA	161	260	88	-100	-286
Gross Margin	46.1%	50.7%	51.5%	49.7%	48.5%
Operating Margin	2.5%	8.8%	2.8%	-7.0%	-17.3%
ROA	0.2%	5.1%	1.3%	-10.2%	-22.3%
ROE	0.6%	12.0%	2.6%	-22.7%	-58.1%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
占い事業	1,761	385	21.9%
エンタメ・マッチングサービス事業	109	-7	-6.4%
その他	3	-157	-5233.3%