JIG-SAW INC.

3914・Growth Market・Information & Communication

Official website

JIG-SAW INC.

3914・Growth Market・Information & Communication

Official website

JIG-SAW INC.3914

Reference Indicators

Market Cap

163¥100M

P/E (Forecast)

—

P/B

4.9x

Dividend Yield (Forecast)

—

ROE

13.3%

EV/EBITDA

22.8x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	2,751	3,051	3,240	3,472	3,625
Cost of Sales	864	972	987	1,029	1,081
Gross Profit	1,886	2,078	2,253	2,443	2,544
SG&A Expenses	1,397	1,499	1,627	1,886	1,994
Operating Income	488	579	625	556	549
Non-operating Income	7	32	26	60	56
Non-operating Expenses	7	25	5	1	5
Ordinary Income	488	586	645	615	600
Extraordinary Income	—	—	—	—	5
Extraordinary Losses	8	—	—	—	—
Pre-tax Income	480	586	645	615	606
Income Taxes	143	178	186	137	188
Net Income	336	408	459	478	418
EBITDA	556	645	682	708	639
Gross Margin	68.6%	68.1%	69.5%	70.4%	70.2%
Operating Margin	17.8%	19.0%	19.3%	16.0%	15.2%
ROA	12.7%	13.1%	13.2%	9.9%	7.9%
ROE	19.0%	19.5%	19.4%	17.2%	13.3%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
データコントロール事業	0	0	0.0%