Stmn, Inc.

4019・Growth Market・Information & Communication

Official website

Stmn, Inc.

4019・Growth Market・Information & Communication

Official website

Stmn, Inc.4019

Reference Indicators

Market Cap

55¥100M

P/E (Forecast)

—

P/B

3.7x

Dividend Yield (Forecast)

1.28%

ROE

14.9%

EV/EBITDA

13.6x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	913	1,300	1,879	2,692	3,817
Cost of Sales	192	267	419	602	1,015
Gross Profit	721	1,033	1,459	2,089	2,801
SG&A Expenses	687	902	1,294	1,865	2,510
Operating Income	33	131	164	224	291
Non-operating Income	0	1	3	5	12
Non-operating Expenses	1	0	5	5	5
Ordinary Income	32	132	162	224	298
Extraordinary Income	—	—	—	—	0
Pre-tax Income	32	132	162	224	299
Income Taxes	-3	32	37	87	91
Net Income	36	99	125	137	208
EBITDA	40	151	190	256	330
Gross Margin	78.9%	79.5%	77.7%	77.6%	73.4%
Operating Margin	3.7%	10.1%	8.8%	8.3%	7.6%
ROA	2.7%	6.5%	6.8%	6.3%	8.5%
ROE	4.0%	9.8%	11.4%	11.0%	14.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
従業員エンゲージメント事業	0	0	0.0%
コミュニティエンゲージメント事業	0	0	0.0%
管理部門	0	0	0.0%