Core Concept Technologies Inc.

4371・Growth Market・Information & Communication

Official website

Core Concept Technologies Inc.

4371・Growth Market・Information & Communication

Official website

Core Concept Technologies Inc.4371

Reference Indicators

Market Cap

244¥100M

P/E (Forecast)

16.8x

P/B

4.4x

Dividend Yield (Forecast)

1.52%

ROE

32.5%

EV/EBITDA

9.1x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	7,801	12,113	15,921	19,166	20,878
Cost of Sales	6,004	9,383	11,605	14,146	15,193
Gross Profit	1,797	2,729	4,315	5,020	5,684
SG&A Expenses	1,250	1,608	2,570	3,013	3,482
Operating Income	546	1,120	1,744	2,007	2,201
Non-operating Income	35	32	49	83	43
Non-operating Expenses	35	13	28	44	42
Ordinary Income	546	1,139	1,765	2,046	2,202
Pre-tax Income	546	1,139	1,765	2,046	2,202
Income Taxes	135	302	462	606	700
Net Income	410	836	1,303	1,439	1,501
EBITDA	610	1,203	1,856	2,185	2,429
Gross Margin	23.0%	22.5%	27.1%	26.2%	27.2%
Operating Margin	7.0%	9.3%	11.0%	10.5%	10.5%
ROA	10.9%	16.4%	21.3%	18.0%	17.5%
ROE	30.7%	34.8%	43.0%	38.9%	32.5%