DAIWA COMPUTER CO., LTD.

3816・Standard Market・Information & Communication

Official website

DAIWA COMPUTER CO., LTD.

3816・Standard Market・Information & Communication

Official website

DAIWA COMPUTER CO., LTD.3816

Reference Indicators

Market Cap

45¥100M

P/E (Forecast)

23.4x

P/B

0.8x

Dividend Yield (Forecast)

1.67%

ROE

8.0%

EV/EBITDA

1.0x

Financial Summary

Unit: ¥M

Item	2021Jul 2021	2022Jul 2022	2023Jul 2023	2024Jul 2024	2025Jul 2025
Net Sales	2,611	2,877	3,005	3,291	3,204
Cost of Sales	1,711	1,982	2,044	2,231	2,152
Gross Profit	899	894	960	1,059	1,052
SG&A Expenses	438	423	457	494	481
Operating Income	461	471	503	565	571
Non-operating Income	38	54	32	43	53
Non-operating Expenses	3	18	20	8	5
Ordinary Income	496	507	515	600	619
Extraordinary Losses	2	—	—	56	—
Pre-tax Income	494	507	515	544	619
Income Taxes	165	167	186	201	201
Net Income	328	339	329	342	417
EBITDA	496	504	538	604	606
Gross Margin	34.5%	31.1%	32.0%	32.2%	32.8%
Operating Margin	17.7%	16.4%	16.8%	17.2%	17.8%
ROA	6.4%	6.5%	5.7%	5.6%	6.7%
ROE	8.0%	7.8%	7.2%	6.9%	8.0%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
ソフトウェア開発関連事業	2,397	457	19.1%
サービスインテグレーション事業	580	130	22.4%
その他	226	-15	-6.6%