CNS Co.,Ltd.

4076・Growth Market・Information & Communication

Official website

CNS Co.,Ltd.

4076・Growth Market・Information & Communication

Official website

CNS Co.,Ltd.4076

Reference Indicators

Market Cap

53¥100M

P/E (Forecast)

7.9x

P/B

1.2x

Dividend Yield (Forecast)

3.81%

ROE

14.3%

EV/EBITDA

2.0x

Financial Summary

Unit: ¥M

Item	2022May 2022	2023May 2023	2024May 2024	2025May 2025	2026May 2026
Net Sales	5,419	5,989	6,657	7,004	7,774
Cost of Sales	4,097	4,483	5,017	5,298	5,871
Gross Profit	1,322	1,506	1,639	1,706	1,903
SG&A Expenses	788	946	1,019	1,151	1,217
Operating Income	533	559	619	555	685
Non-operating Income	61	29	32	30	45
Non-operating Expenses	0	0	2	0	4
Ordinary Income	594	587	650	585	725
Extraordinary Income	0	1	—	—	46
Extraordinary Losses	—	0	13	2	—
Pre-tax Income	594	589	636	582	772
Income Taxes	185	156	175	155	181
Net Income	409	433	461	427	590
EBITDA	558	588	654	601	763
Gross Margin	24.4%	25.1%	24.6%	24.4%	24.5%
Operating Margin	9.8%	9.3%	9.3%	7.9%	8.8%
ROA	9.9%	9.5%	9.4%	8.1%	10.1%
ROE	16.3%	13.6%	13.2%	11.2%	14.3%