LaKeel, Inc.

4074・Growth Market・Information & Communication

Official website

LaKeel, Inc.

4074・Growth Market・Information & Communication

Official website

LaKeel, Inc.4074

Reference Indicators

Market Cap

65¥100M

P/E (Forecast)

16.7x

P/B

1.6x

Dividend Yield (Forecast)

0.00%

ROE

7.9%

EV/EBITDA

5.3x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	5,830	6,880	7,653	7,968	7,728
Cost of Sales	3,781	4,475	5,013	5,530	5,141
Gross Profit	2,048	2,404	2,640	2,438	2,587
SG&A Expenses	1,499	1,632	1,865	1,878	2,141
Operating Income	549	772	774	560	445
Non-operating Income	0	7	46	3	14
Non-operating Expenses	56	48	13	19	16
Ordinary Income	493	731	806	543	443
Extraordinary Income	—	—	—	4	—
Extraordinary Losses	1	—	1	1	0
Pre-tax Income	492	731	805	547	442
Income Taxes	177	266	265	183	153
Net Income	317	467	539	362	287
EBITDA	766	1,088	1,133	1,032	958
Gross Margin	35.1%	35.0%	34.5%	30.6%	33.5%
Operating Margin	9.4%	11.2%	10.1%	7.0%	5.8%
ROA	5.8%	8.1%	8.4%	6.0%	4.7%
ROE	16.2%	15.4%	15.3%	9.8%	7.8%