TeamSpirit Inc.

4397・Growth Market・Information & Communication

Official website

TeamSpirit Inc.

4397・Growth Market・Information & Communication

Official website

TeamSpirit Inc.4397

Reference Indicators

Market Cap

65¥100M

P/E (Forecast)

19.3x

P/B

4.0x

Dividend Yield (Forecast)

0.00%

ROE

25.5%

EV/EBITDA

12.5x

Financial Summary

Unit: ¥M

Item	2021Aug 2021	2022Aug 2022	2023Aug 2023	2024Aug 2024	2025Aug 2025
Net Sales	2,896	3,261	3,809	4,421	4,922
Cost of Sales	1,388	2,148	2,442	2,768	2,938
Gross Profit	1,508	1,113	1,366	1,653	1,984
SG&A Expenses	1,339	1,231	1,586	1,740	1,714
Operating Income	169	-118	-219	-87	269
Non-operating Income	9	0	0	2	11
Non-operating Expenses	3	8	7	4	3
Ordinary Income	174	-126	-226	-89	277
Extraordinary Losses	—	—	69	112	—
Pre-tax Income	174	-126	-295	-201	277
Income Taxes	51	-35	-106	-21	-84
Net Income	122	-90	-189	-180	362
EBITDA	191	-106	-163	-82	281
Gross Margin	52.1%	34.1%	35.9%	37.4%	40.3%
Operating Margin	5.8%	-3.6%	-5.8%	-2.0%	5.5%
ROA	3.9%	-2.7%	-5.4%	-4.9%	8.1%
ROE	8.1%	-5.8%	-12.9%	-13.7%	25.5%