baudroie,inc.

4413・Prime Market・Information & Communication

Official website

baudroie,inc.

4413・Prime Market・Information & Communication

Official website

baudroie,inc.4413

Reference Indicators

Market Cap

990¥100M

P/E (Forecast)

30.7x

P/B

12.4x

Dividend Yield (Forecast)

0.33%

ROE

31.8%

EV/EBITDA

25.9x

Financial Summary

Unit: ¥M

Item	2022Feb 2022	2023Feb 2023	2024Feb 2024	2025Feb 2025	2026Feb 2026
Net Sales	3,922	5,244	7,330	11,649	17,423
Cost of Sales	2,484	3,368	4,585	7,383	11,436
Gross Profit	1,438	1,875	2,744	4,266	5,986
SG&A Expenses	758	900	1,177	1,788	2,606
Operating Income	679	975	1,567	2,460	3,391
Non-operating Income	31	62	2	—	—
Non-operating Expenses	23	4	11	—	—
Ordinary Income	688	1,033	1,558	—	—
Extraordinary Income	49	55	93	—	—
Extraordinary Losses	—	—	30	—	—
Pre-tax Income	737	1,089	1,622	2,461	3,371
Income Taxes	194	295	450	661	913
Net Income	542	793	1,171	1,799	2,457
EBITDA	690	1,017	1,648	2,701	3,671
Gross Margin	36.7%	35.8%	37.4%	36.6%	34.4%
Operating Margin	17.3%	18.6%	21.4%	21.1%	19.5%
ROA	13.9%	15.2%	18.7%	20.9%	17.5%
ROE	26.0%	21.4%	29.7%	41.1%	31.8%