Dream Incubator Inc.
4310・Prime Market・Services
Dream Incubator Inc.4310
Dream Incubator Inc.4310
Reference Indicators
Market Cap
246¥100M
P/E (Forecast)
—
P/B
1.9x
Dividend Yield (Forecast)
5.32%
ROE
13.0%
EV/EBITDA
11.1x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 35,566 | 30,132 | 5,378 | 6,183 | 8,691 |
Cost of Sales | 20,842 | 16,746 | 4,925 | 3,253 | 4,080 |
Gross Profit | 14,724 | 13,386 | 452 | 2,930 | 4,610 |
SG&A Expenses | 14,892 | 12,196 | 2,418 | 2,672 | 2,820 |
Operating Income | -168 | 1,190 | -1,966 | 257 | 1,790 |
Non-operating Income | 289 | 74 | 27 | 40 | 88 |
Non-operating Expenses | 77 | 37 | 53 | 0 | 6 |
Ordinary Income | 44 | 1,227 | -1,992 | 297 | 1,872 |
Extraordinary Income | 25 | 18,948 | — | — | — |
Extraordinary Losses | 34 | 2,529 | — | — | — |
Pre-tax Income | 35 | 17,646 | -1,992 | 297 | 1,872 |
Income Taxes | -26 | 5,918 | 232 | 60 | 284 |
Net Income | 7 | 11,553 | -1,847 | 170 | 1,593 |
EBITDA | — | — | — | 323 | 1,847 |
Gross Margin | 41.4% | 44.4% | 8.4% | 47.4% | 53.0% |
Operating Margin | — | 3.9% | -36.6% | 4.2% | 20.6% |
ROA | 0.0% | 36.9% | -10.6% | 1.1% | 10.2% |
ROE | 0.1% | 74.0% | -13.0% | 1.2% | 13.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| ビジネスプロデュース | 6,787 | 1,967 | 29.0% |
| ベンチャー投資 | 1,904 | 982 | 51.6% |