Sun* Inc.

4053・Prime Market・Information & Communication

Official website

Sun* Inc.

4053・Prime Market・Information & Communication

Official website

Sun* Inc.4053

Reference Indicators

Market Cap

183¥100M

P/E (Forecast)

12.4x

P/B

1.6x

Dividend Yield (Forecast)

2.19%

ROE

4.5%

EV/EBITDA

7.5x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	8,030	10,745	12,516	13,568	14,835
Cost of Sales	3,969	5,668	5,971	6,602	7,646
Gross Profit	4,061	5,076	6,545	6,965	7,189
SG&A Expenses	2,650	4,174	4,770	5,521	6,136
Operating Income	1,411	902	1,775	1,444	1,052
Non-operating Income	167	313	590	189	303
Non-operating Expenses	4	70	85	178	357
Ordinary Income	1,574	1,144	2,279	1,454	998
Extraordinary Income	0	0	58	0	5
Extraordinary Losses	11	68	229	32	96
Pre-tax Income	1,562	1,076	2,107	1,422	907
Income Taxes	261	252	538	399	431
Net Income	1,301	823	1,569	1,023	476
EBITDA	1,489	1,040	1,968	1,652	1,259
Gross Margin	50.6%	47.2%	52.3%	51.3%	48.5%
Operating Margin	17.6%	8.4%	14.2%	10.6%	7.1%
ROA	15.5%	8.5%	13.2%	7.3%	3.0%
ROE	22.4%	11.5%	18.2%	9.9%	4.5%