CINC Corp.

4378・Growth Market・Information & Communication

Official website

CINC Corp.

4378・Growth Market・Information & Communication

Official website

CINC Corp.4378

Reference Indicators

Market Cap

17¥100M

P/E (Forecast)

287.3x

P/B

1.3x

Dividend Yield (Forecast)

0.00%

ROE

-14.5%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2021Oct 2021	2022Oct 2022	2023Oct 2023	2024Oct 2024	2025Oct 2025
Net Sales	1,313	1,805	1,945	1,985	1,824
Cost of Sales	393	493	578	668	666
Gross Profit	920	1,311	1,366	1,316	1,158
SG&A Expenses	717	1,018	1,287	1,253	1,270
Operating Income	202	292	78	62	-112
Non-operating Income	0	0	0	2	7
Non-operating Expenses	12	1	0	0	1
Ordinary Income	190	291	77	65	-106
Extraordinary Income	—	4	0	0	0
Extraordinary Losses	0	0	57	—	1
Pre-tax Income	190	295	20	65	-108
Income Taxes	60	94	15	13	44
Net Income	129	201	5	51	-152
EBITDA	231	333	126	116	-59
Gross Margin	70.0%	72.6%	70.2%	66.3%	63.5%
Operating Margin	15.4%	16.2%	4.1%	3.2%	-6.2%
ROA	6.9%	9.9%	0.3%	2.7%	-11.1%
ROE	16.9%	14.4%	0.4%	3.5%	-14.5%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ソリューション事業	763	154	20.2%
アナリティクス事業	1,061	-46	-4.3%
M＆A仲介事業	0	-220	0.0%