EDIA CO.,LTD.

3935・Standard Market・Information & Communication

Official website

EDIA CO.,LTD.

3935・Standard Market・Information & Communication

Official website

EDIA CO.,LTD.3935

Reference Indicators

Market Cap

45¥100M

P/E (Forecast)

—

P/B

2.7x

Dividend Yield (Forecast)

2.33%

ROE

31.9%

EV/EBITDA

8.0x

Financial Summary

Unit: ¥M

Item	2022Feb 2022	2023Feb 2023	2024Feb 2024	2025Feb 2025	2026Feb 2026
Net Sales	2,494	2,760	3,277	3,607	4,659
Cost of Sales	1,041	1,120	1,462	1,520	1,878
Gross Profit	1,452	1,639	1,814	2,086	2,780
SG&A Expenses	1,329	1,486	1,652	1,823	2,336
Operating Income	123	153	161	262	444
Non-operating Income	1	0	2	3	14
Non-operating Expenses	10	8	5	29	42
Ordinary Income	113	146	158	237	416
Extraordinary Losses	7	—	—	10	1
Pre-tax Income	106	146	158	227	415
Income Taxes	-1	-4	8	-6	-60
Net Income	108	150	150	234	476
EBITDA	165	184	178	274	463
Gross Margin	58.2%	59.4%	55.4%	57.9%	59.7%
Operating Margin	4.9%	5.6%	4.9%	7.3%	9.5%
ROA	7.0%	9.1%	6.2%	7.8%	17.1%
ROE	13.3%	16.2%	14.1%	18.6%	31.9%