Hi-CRATES CO.,LTD.

4172・Standard Market・Information & Communication

Official website

Hi-CRATES CO.,LTD.

4172・Standard Market・Information & Communication

Official website

Hi-CRATES CO.,LTD.4172

Reference Indicators

Market Cap

48¥100M

P/E (Forecast)

10.7x

P/B

1.2x

Dividend Yield (Forecast)

4.06%

ROE

11.0%

EV/EBITDA

5.2x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	2,369	2,215	2,041	2,114	2,406
Cost of Sales	585	586	580	512	553
Gross Profit	1,783	1,629	1,460	1,601	1,853
SG&A Expenses	1,182	1,212	1,229	1,179	1,303
Operating Income	601	416	230	422	549
Non-operating Income	8	58	154	165	109
Non-operating Expenses	38	—	—	—	7
Ordinary Income	571	475	385	587	652
Extraordinary Income	—	3	—	—	—
Extraordinary Losses	31	—	0	—	0
Pre-tax Income	539	478	385	587	651
Income Taxes	163	161	127	185	202
Net Income	375	316	258	401	448
EBITDA	637	465	299	500	638
Gross Margin	75.3%	73.5%	71.6%	75.8%	77.0%
Operating Margin	25.4%	18.8%	11.3%	20.0%	22.8%
ROA	9.3%	7.8%	6.4%	9.2%	9.5%
ROE	12.2%	8.9%	7.1%	10.5%	11.0%