GreenBee, Inc.

3913・Standard Market・Information & Communication

Official website

GreenBee, Inc.

3913・Standard Market・Information & Communication

Official website

GreenBee, Inc.3913

Reference Indicators

Market Cap

24¥100M

P/E (Forecast)

12.9x

P/B

1.7x

Dividend Yield (Forecast)

0.00%

ROE

15.8%

EV/EBITDA

7.0x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	722	827	813	806	961
Cost of Sales	317	603	450	365	348
Gross Profit	405	223	362	440	613
SG&A Expenses	398	420	404	389	448
Operating Income	6	-196	-41	50	165
Non-operating Income	6	16	44	9	6
Non-operating Expenses	0	1	—	0	2
Ordinary Income	12	-182	3	60	168
Extraordinary Income	—	—	—	0	—
Extraordinary Losses	—	—	146	4	0
Pre-tax Income	12	-182	-143	55	167
Income Taxes	11	3	19	-8	-35
Net Income	1	-185	-163	63	203
EBITDA	32	-186	-33	57	170
Gross Margin	56.1%	27.1%	44.6%	54.7%	63.7%
Operating Margin	0.9%	-23.8%	-5.1%	6.3%	17.2%
ROA	0.1%	-13.3%	-13.8%	4.9%	12.2%
ROE	0.1%	-15.7%	-14.3%	5.7%	15.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ソフトウェア事業	0	0	0.0%