rakumo Inc.

4060・Growth Market・Information & Communication

Official website

rakumo Inc.

4060・Growth Market・Information & Communication

Official website

rakumo Inc.4060

Reference Indicators

Market Cap

65¥100M

P/E (Forecast)

20.5x

P/B

3.5x

Dividend Yield (Forecast)

1.25%

ROE

15.6%

EV/EBITDA

9.3x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	963	1,096	1,295	1,443	1,830
Cost of Sales	364	399	463	492	541
Gross Profit	599	697	831	951	1,289
SG&A Expenses	371	464	527	567	860
Operating Income	227	232	303	383	428
Non-operating Income	0	0	0	1	13
Non-operating Expenses	6	6	7	8	13
Ordinary Income	221	225	296	375	428
Extraordinary Income	—	—	0	—	—
Extraordinary Losses	29	3	—	—	—
Pre-tax Income	192	221	297	375	428
Income Taxes	3	37	101	122	155
Net Income	188	184	196	253	272
EBITDA	273	275	378	487	579
Gross Margin	62.2%	63.5%	64.2%	65.9%	70.4%
Operating Margin	23.6%	21.2%	23.5%	26.6%	23.4%
ROA	12.4%	10.4%	7.4%	8.3%	6.5%
ROE	22.7%	17.6%	15.6%	16.9%	15.6%