Kokopelli Inc.

4167・Growth Market・Information & Communication

Official website

Kokopelli Inc.

4167・Growth Market・Information & Communication

Official website

Kokopelli Inc.4167

Reference Indicators

Market Cap

25¥100M

P/E (Forecast)

47.5x

P/B

1.6x

Dividend Yield (Forecast)

0.00%

ROE

-28.3%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	1,642	1,776	1,821	2,007	1,758
Cost of Sales	622	810	830	867	993
Gross Profit	1,019	966	990	1,139	765
SG&A Expenses	661	902	956	942	1,174
Operating Income	358	63	33	197	-409
Non-operating Income	0	2	8	3	208
Non-operating Expenses	1	1	2	1	2
Ordinary Income	356	65	40	199	-202
Extraordinary Income	34	0	7	11	150
Extraordinary Losses	0	0	2	—	341
Pre-tax Income	390	65	46	211	-394
Income Taxes	108	43	12	85	20
Net Income	281	21	33	125	-414
EBITDA	385	137	183	383	-135
Gross Margin	62.1%	54.4%	54.4%	56.8%	43.5%
Operating Margin	21.8%	3.6%	1.9%	9.9%	-23.3%
ROA	13.1%	1.0%	1.5%	5.2%	-22.0%
ROE	16.5%	1.2%	1.9%	6.8%	-28.3%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ビジネスプラットフォーム事業	0	0	0.0%