eSOL Co.,Ltd.

4420・Standard Market・Information & Communication

Official website

eSOL Co.,Ltd.

4420・Standard Market・Information & Communication

Official website

eSOL Co.,Ltd.4420

Reference Indicators

Market Cap

160¥100M

P/E (Forecast)

—

P/B

2.7x

Dividend Yield (Forecast)

0.69%

ROE

11.0%

EV/EBITDA

14.1x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	8,937	8,872	9,628	11,908	12,129
Cost of Sales	6,142	5,939	6,328	7,500	8,432
Gross Profit	2,795	2,933	3,300	4,407	3,697
SG&A Expenses	2,722	3,286	3,382	3,293	2,882
Operating Income	72	-353	-82	1,113	815
Non-operating Income	274	114	149	51	56
Non-operating Expenses	16	11	4	1	7
Ordinary Income	330	-250	62	1,163	863
Extraordinary Income	—	—	—	0	7
Extraordinary Losses	14	0	30	9	2
Pre-tax Income	315	-250	32	1,155	869
Income Taxes	115	107	-104	262	270
Net Income	200	-357	136	892	598
EBITDA	145	-273	20	1,207	919
Gross Margin	31.3%	33.1%	34.3%	37.0%	30.5%
Operating Margin	0.8%	-4.0%	-0.9%	9.4%	6.7%
ROA	2.8%	-5.0%	1.8%	12.8%	7.3%
ROE	3.5%	-6.9%	2.5%	16.8%	11.0%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
組込みソフトウェア事業	11,525	808	7.0%
センシングソリューション事業	603	6	1.0%