TENDA CO., Ltd.

4198・Standard Market・Information & Communication

Official website

TENDA CO., Ltd.

4198・Standard Market・Information & Communication

Official website

TENDA CO., Ltd.4198

Reference Indicators

Market Cap

33¥100M

P/E (Forecast)

41.4x

P/B

1.3x

Dividend Yield (Forecast)

4.41%

ROE

0.7%

EV/EBITDA

3.7x

Financial Summary

Unit: ¥M

Item	2022May 2022	2023May 2023	2024May 2024	2025May 2025	2026May 2026
Net Sales	3,509	4,235	5,175	5,574	5,131
Cost of Sales	2,061	2,632	3,141	3,449	3,255
Gross Profit	1,447	1,602	2,033	2,125	1,876
SG&A Expenses	1,074	1,147	1,487	1,697	1,710
Operating Income	373	455	545	428	165
Non-operating Income	3	10	8	22	55
Non-operating Expenses	17	28	7	9	36
Ordinary Income	359	436	547	441	184
Extraordinary Income	1	—	—	23	—
Extraordinary Losses	—	6	—	—	—
Pre-tax Income	360	430	547	465	184
Income Taxes	120	163	206	190	129
Net Income	240	266	341	257	19
EBITDA	431	530	681	667	445
Gross Margin	41.3%	37.8%	39.3%	38.1%	36.6%
Operating Margin	10.6%	10.8%	10.5%	7.7%	3.2%
ROA	8.0%	8.3%	8.7%	6.6%	0.5%
ROE	15.6%	12.2%	14.0%	9.7%	0.7%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
Techwiseコンサルティング事業	946	253	26.7%
DXソリューション事業	3,609	885	24.5%
ゲームコンテンツ事業	1,005	49	4.9%
その他	13	-6	-46.2%
ITソリューション事業	0	0	0.0%
ビジネスプロダクト事業	0	0	0.0%