TAKE AND GIVE. NEEDS Co., Ltd.

4331・Prime Market・Services

Official website

TAKE AND GIVE. NEEDS Co., Ltd.

4331・Prime Market・Services

Official website

TAKE AND GIVE. NEEDS Co., Ltd.4331

Reference Indicators

Market Cap

99¥100M

P/E (Forecast)

32.8x

P/B

0.6x

Dividend Yield (Forecast)

5.93%

ROE

20.2%

EV/EBITDA

3.5x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025
Net Sales	39,482	45,532	47,020	47,668
Cost of Sales	13,745	15,839	15,710	15,839
Gross Profit	25,736	29,692	31,310	31,829
SG&A Expenses	23,646	26,011	27,101	27,724
Operating Income	2,089	3,681	4,208	4,104
Non-operating Income	57	39	88	23
Non-operating Expenses	598	538	542	541
Ordinary Income	1,548	3,181	3,754	3,586
Extraordinary Income	1,962	380	62	469
Extraordinary Losses	1,668	798	530	820
Pre-tax Income	1,842	2,764	3,286	3,235
Income Taxes	-35	-1,344	1,455	-384
Net Income	1,877	4,108	1,831	3,547
EBITDA	4,212	5,499	6,092	6,158
Gross Margin	65.2%	65.2%	66.6%	66.8%
Operating Margin	5.3%	8.1%	8.9%	8.6%
ROA	3.5%	7.4%	3.4%	6.7%
ROE	19.7%	29.8%	11.2%	20.2%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
国内ウェディング事業	34,522	3,004	8.7%
その他	1,186	356	30.0%