Beaglee Inc.

3981・Standard Market・Information & Communication

Official website

Beaglee Inc.

3981・Standard Market・Information & Communication

Official website

Beaglee Inc.3981

Reference Indicators

Market Cap

76¥100M

P/E (Forecast)

9.4x

P/B

0.8x

Dividend Yield (Forecast)

3.72%

ROE

8.8%

EV/EBITDA

2.6x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	18,637	18,713	19,080	18,446	16,720
Cost of Sales	12,124	12,086	12,532	12,106	11,012
Gross Profit	6,512	6,626	6,548	6,340	5,707
SG&A Expenses	5,167	4,870	5,051	4,553	4,338
Operating Income	1,345	1,755	1,496	1,786	1,368
Non-operating Income	5	3	5	4	15
Non-operating Expenses	148	151	61	65	64
Ordinary Income	1,202	1,608	1,440	1,726	1,319
Extraordinary Income	13	—	—	—	—
Extraordinary Losses	138	165	—	—	33
Pre-tax Income	1,077	1,442	1,440	1,726	1,285
Income Taxes	632	778	751	422	602
Net Income	444	664	689	1,303	683
EBITDA	2,487	2,847	2,510	2,773	2,317
Gross Margin	34.9%	35.4%	34.3%	34.4%	34.1%
Operating Margin	7.2%	9.4%	7.8%	9.7%	8.2%
ROA	2.3%	3.5%	3.7%	7.5%	4.1%
ROE	8.2%	11.1%	10.4%	18.1%	8.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
プラットフォームセグメント	10,572	432	4.1%
コンテンツセグメント	6,147	935	15.2%