HEROZ, Inc.

4382・Standard Market・Information & Communication

Official website

HEROZ, Inc.

4382・Standard Market・Information & Communication

Official website

HEROZ, Inc.4382

Reference Indicators

Market Cap

107¥100M

P/E (Forecast)

35.7x

P/B

2.1x

Dividend Yield (Forecast)

0.00%

ROE

7.9%

EV/EBITDA

10.7x

Financial Summary

Unit: ¥M

Item	2022Apr 2022	2023Apr 2023	2024Apr 2024	2025Apr 2025	2026Apr 2026
Net Sales	1,482	2,980	4,841	5,929	6,424
Cost of Sales	923	1,634	2,449	3,241	3,503
Gross Profit	558	1,346	2,392	2,687	2,921
SG&A Expenses	524	1,088	1,940	2,381	2,398
Operating Income	34	257	451	306	523
Non-operating Income	53	15	2	11	4
Non-operating Expenses	0	56	85	89	119
Ordinary Income	87	216	368	228	408
Extraordinary Income	—	—	—	—	311
Extraordinary Losses	—	642	1,076	96	20
Pre-tax Income	87	-426	-707	131	699
Income Taxes	38	91	223	106	79
Net Income	49	-574	-1,134	-177	376
EBITDA	187	509	1,524	723	970
Gross Margin	37.7%	45.2%	49.4%	45.3%	45.5%
Operating Margin	2.3%	8.7%	9.3%	5.2%	8.1%
ROA	0.7%	-6.6%	-14.8%	-2.2%	4.4%
ROE	0.8%	-9.8%	-21.5%	-3.8%	7.9%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
AI／DX事業	3,262	775	23.8%
AI Security事業	2,667	789	29.6%