eBASE Co.,Ltd.

3835・Prime Market・Information & Communication

Official website

eBASE Co.,Ltd.

3835・Prime Market・Information & Communication

Official website

eBASE Co.,Ltd.3835

Reference Indicators

Market Cap

199¥100M

P/E (Forecast)

—

P/B

2.5x

Dividend Yield (Forecast)

3.61%

ROE

14.0%

EV/EBITDA

9.9x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	4,352	4,714	5,192	5,469	5,259
Cost of Sales	2,156	2,248	2,433	2,551	2,541
Gross Profit	2,196	2,465	2,758	2,918	2,718
SG&A Expenses	1,114	1,100	1,107	1,186	1,286
Operating Income	1,081	1,365	1,651	1,731	1,431
Non-operating Income	19	32	14	69	39
Non-operating Expenses	13	2	2	3	2
Ordinary Income	1,087	1,395	1,662	1,797	1,467
Extraordinary Losses	—	88	—	19	—
Pre-tax Income	1,087	1,307	1,662	1,778	1,467
Income Taxes	343	416	518	527	441
Net Income	744	890	1,144	1,250	1,026
EBITDA	1,111	1,398	1,696	1,792	1,504
Gross Margin	50.5%	52.3%	53.1%	53.4%	51.7%
Operating Margin	24.9%	29.0%	31.8%	31.7%	27.2%
ROA	11.8%	12.7%	14.7%	15.4%	12.7%
ROE	13.2%	14.7%	17.3%	17.5%	13.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
e BASE事業	2,591	0	0.0%
e BASE-PLUS事業	2,668	0	0.0%