YMIRLINK, Inc.

4372・Growth Market・Information & Communication

Official website

YMIRLINK, Inc.

4372・Growth Market・Information & Communication

Official website

YMIRLINK, Inc.4372

Reference Indicators

Market Cap

51¥100M

P/E (Forecast)

13.6x

P/B

1.7x

Dividend Yield (Forecast)

1.54%

ROE

12.4%

EV/EBITDA

3.1x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	1,929	2,181	2,315	2,669	3,054
Cost of Sales	622	726	725	872	1,066
Gross Profit	1,306	1,455	1,589	1,796	1,988
SG&A Expenses	892	934	997	1,158	1,316
Operating Income	414	520	592	637	671
Non-operating Income	0	0	0	0	3
Non-operating Expenses	16	0	0	0	1
Ordinary Income	398	520	592	637	672
Extraordinary Losses	0	—	—	—	81
Pre-tax Income	398	520	592	637	591
Income Taxes	111	161	183	167	228
Net Income	286	359	409	469	362
EBITDA	485	598	675	719	809
Gross Margin	67.7%	66.7%	68.7%	67.3%	65.1%
Operating Margin	21.5%	23.9%	25.6%	23.9%	22.0%
ROA	13.7%	15.1%	14.7%	13.7%	10.1%
ROE	20.6%	19.8%	19.0%	16.5%	12.4%