User Local. Inc.

3984・Prime Market・Information & Communication

Official website

User Local. Inc.

3984・Prime Market・Information & Communication

Official website

User Local. Inc.3984

Reference Indicators

Market Cap

291¥100M

P/E (Forecast)

18.7x

P/B

3.3x

Dividend Yield (Forecast)

1.34%

ROE

17.4%

EV/EBITDA

10.2x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	2,683	3,288	3,907	4,581
Cost of Sales	204	236	339	462
Gross Profit	2,479	3,052	3,568	4,119
SG&A Expenses	1,454	1,679	1,840	2,148
Operating Income	1,024	1,372	1,728	1,971
Non-operating Income	0	0	0	10
Non-operating Expenses	6	14	8	9
Ordinary Income	1,018	1,357	1,720	1,972
Extraordinary Losses	1	100	0	0
Pre-tax Income	1,016	1,257	1,720	1,972
Income Taxes	294	302	534	543
Net Income	721	954	1,185	1,429
EBITDA	1,048	1,397	1,755	2,013
Gross Margin	92.4%	92.8%	91.3%	89.9%
Operating Margin	38.2%	41.7%	44.2%	43.0%
ROA	11.6%	13.2%	13.4%	14.3%
ROE	14.1%	16.1%	16.9%	17.4%