BROAD ENTERPRISE CO.,LTD.

4415・Growth Market・Information & Communication

Official website

BROAD ENTERPRISE CO.,LTD.

4415・Growth Market・Information & Communication

Official website

BROAD ENTERPRISE CO.,LTD.4415

Reference Indicators

Market Cap

81¥100M

P/E (Forecast)

12.4x

P/B

5.0x

Dividend Yield (Forecast)

1.61%

ROE

29.4%

EV/EBITDA

12.6x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	2,500	2,992	3,957	4,697	7,413
Cost of Sales	902	1,437	2,110	2,592	4,450
Gross Profit	1,598	1,555	1,847	2,104	2,963
SG&A Expenses	1,026	1,265	1,339	1,365	1,985
Operating Income	572	289	507	738	977
Non-operating Income	9	7	7	5	5
Non-operating Expenses	44	171	151	180	212
Ordinary Income	536	125	363	564	770
Extraordinary Losses	3	—	—	—	—
Pre-tax Income	533	125	363	564	770
Income Taxes	186	48	35	217	353
Net Income	346	77	327	346	416
EBITDA	614	359	588	811	1,043
Gross Margin	63.9%	52.0%	46.7%	44.8%	40.0%
Operating Margin	22.9%	9.7%	12.8%	15.7%	13.2%
ROA	7.8%	1.4%	4.5%	4.4%	3.9%
ROE	26.9%	16.4%	47.8%	33.5%	29.4%