i-plug,Inc.

4177・Growth Market・Information & Communication

Official website

i-plug,Inc.

4177・Growth Market・Information & Communication

Official website

i-plug,Inc.4177

Reference Indicators

Market Cap

59¥100M

P/E (Forecast)

10.7x

P/B

3.1x

Dividend Yield (Forecast)

3.62%

ROE

29.0%

EV/EBITDA

3.2x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	3,041	3,741	4,602	5,084	5,756
Cost of Sales	349	477	535	463	619
Gross Profit	2,692	3,264	4,066	4,620	5,137
SG&A Expenses	2,324	3,675	3,927	4,042	4,422
Operating Income	367	-411	139	578	715
Non-operating Income	8	21	4	5	9
Non-operating Expenses	5	6	6	4	4
Ordinary Income	370	-397	137	579	720
Extraordinary Losses	—	—	257	—	—
Pre-tax Income	370	-397	-120	579	720
Income Taxes	116	94	73	-18	242
Net Income	253	-492	-193	597	478
EBITDA	406	-350	244	740	924
Gross Margin	88.5%	87.2%	88.4%	90.9%	89.2%
Operating Margin	12.1%	-11.0%	3.0%	11.4%	12.4%
ROA	7.6%	-14.1%	-6.1%	15.6%	9.5%
ROE	19.6%	-51.3%	-24.8%	54.9%	29.0%