RAKUS Co., Ltd.

3923・Prime Market・Information & Communication

Official website

RAKUS Co., Ltd.

3923・Prime Market・Information & Communication

Official website

RAKUS Co., Ltd.3923

Reference Indicators

Market Cap

3,583¥100M

P/E (Forecast)

14.2x

P/B

13.8x

Dividend Yield (Forecast)

0.79%

ROE

55.4%

EV/EBITDA

18.5x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	20,629	27,399	38,408	48,904	60,286
Cost of Sales	6,598	8,621	10,789	12,594	14,865
Gross Profit	14,030	18,777	27,619	36,310	45,420
SG&A Expenses	12,452	17,121	22,059	26,117	28,075
Operating Income	1,578	1,656	5,559	10,192	17,345
Non-operating Income	17	37	53	28	108
Non-operating Expenses	0	16	2	2	13
Ordinary Income	1,595	1,677	5,610	10,218	17,440
Extraordinary Income	—	215	7	—	1,503
Extraordinary Losses	52	52	9	2	4
Pre-tax Income	1,543	1,839	5,608	10,216	18,939
Income Taxes	465	565	1,422	2,212	5,646
Net Income	1,078	1,274	4,185	8,003	13,293
EBITDA	2,140	2,241	6,426	11,322	18,608
Gross Margin	68.0%	68.5%	71.9%	74.2%	75.3%
Operating Margin	7.6%	6.0%	14.5%	20.8%	28.8%
ROA	9.2%	9.1%	19.7%	25.3%	36.3%
ROE	13.1%	14.0%	36.6%	45.3%	55.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
クラウド事業	51,770	16,027	31.0%
IT人材事業	8,516	1,318	15.5%