Mercari, Inc.
4385・Prime Market・Information & Communication
Mercari, Inc.4385
Mercari, Inc.4385
Reference Indicators
Market Cap
8,000¥100M
P/E (Forecast)
—
P/B
5.8x
Dividend Yield (Forecast)
0.00%
ROE
30.0%
EV/EBITDA
16.2x
Financial Summary
Unit: ¥M
| Item | 2022Jun 2022 | 2023Jun 2023 | 2024Jun 2024 | 2025Jun 2025 | 2026Jun 2026 |
|---|---|---|---|---|---|
Net Sales | 147,049 | 172,064 | 187,407 | 192,633 | 229,293 |
Cost of Sales | 51,905 | 57,639 | 57,676 | 54,374 | 60,387 |
Gross Profit | 95,143 | 114,425 | 129,730 | 138,258 | 168,906 |
SG&A Expenses | 98,859 | 97,401 | 110,861 | 110,684 | 124,724 |
Operating Income | -3,715 | 17,023 | 17,486 | 27,840 | 43,905 |
Non-operating Income | 110 | 716 | — | — | — |
Non-operating Expenses | 290 | 290 | — | — | — |
Ordinary Income | -3,896 | 17,449 | — | — | — |
Extraordinary Income | 32 | 2 | — | — | — |
Extraordinary Losses | 133 | 1,063 | — | — | — |
Pre-tax Income | -3,997 | 16,389 | 17,889 | 29,120 | 44,188 |
Income Taxes | 3,642 | 3,474 | 4,433 | 2,941 | 8,760 |
Net Income | -7,569 | 13,070 | 13,461 | 26,114 | 35,401 |
EBITDA | -2,897 | 17,956 | 19,528 | 29,671 | 46,781 |
Gross Margin | 64.7% | 66.5% | 69.2% | 71.8% | 73.7% |
Operating Margin | -2.5% | 9.9% | 9.3% | 14.5% | 19.1% |
ROA | -2.2% | 3.1% | 2.7% | 4.8% | 4.9% |
ROE | -21.3% | 28.9% | 22.9% | 26.3% | 30.0% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| Japan Region | 149,807 | 34,860 | 23.3% |
| US | 36,418 | 737 | 2.0% |
| その他 | 6,407 | 385 | 6.0% |