Mynet Inc.

3928・Standard Market・Information & Communication

Official website

Mynet Inc.

3928・Standard Market・Information & Communication

Official website

Mynet Inc.3928

Reference Indicators

Market Cap

20¥100M

P/E (Forecast)

6.8x

P/B

1.3x

Dividend Yield (Forecast)

0.00%

ROE

15.6%

EV/EBITDA

4.2x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	10,571	10,542	8,717	8,846	7,478
Cost of Sales	6,278	6,841	5,391	5,292	4,123
Gross Profit	4,292	3,701	3,326	3,553	3,354
SG&A Expenses	3,714	4,100	3,157	3,125	2,980
Operating Income	577	-399	168	428	374
Non-operating Income	4	14	12	11	8
Non-operating Expenses	36	34	56	64	74
Ordinary Income	546	-419	125	375	308
Extraordinary Income	46	—	153	33	—
Extraordinary Losses	120	1,099	241	119	—
Pre-tax Income	471	-1,519	36	288	308
Income Taxes	242	113	-117	19	73
Net Income	229	-1,633	143	245	228
EBITDA	785	-52	335	489	414
Gross Margin	40.6%	35.1%	38.2%	40.2%	44.9%
Operating Margin	5.5%	-3.8%	1.9%	4.8%	5.0%
ROA	3.9%	-37.5%	3.8%	5.1%	4.9%
ROE	8.6%	-167.5%	13.4%	19.3%	15.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ゲーム事業	6,797	317	4.7%
異業種事業	680	56	8.2%
その他	0	0	0.0%