D.I.System Co., Ltd.

4421・Standard Market・Information & Communication

Official website

D.I.System Co., Ltd.

4421・Standard Market・Information & Communication

Official website

D.I.System Co., Ltd.4421

Reference Indicators

Market Cap

28¥100M

P/E (Forecast)

10.5x

P/B

1.7x

Dividend Yield (Forecast)

3.02%

ROE

16.7%

EV/EBITDA

4.3x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	4,656	5,498	6,241	6,831	7,222
Cost of Sales	3,716	4,317	4,914	5,493	5,751
Gross Profit	939	1,180	1,326	1,338	1,471
SG&A Expenses	734	894	985	993	1,114
Operating Income	204	286	340	344	356
Non-operating Income	3	0	0	0	3
Non-operating Expenses	0	1	1	1	0
Ordinary Income	207	285	339	343	359
Pre-tax Income	207	285	339	343	359
Income Taxes	58	90	98	101	103
Net Income	149	194	240	241	256
EBITDA	239	331	396	403	425
Gross Margin	20.2%	21.5%	21.3%	19.6%	20.4%
Operating Margin	4.4%	5.2%	5.5%	5.0%	4.9%
ROA	7.2%	7.9%	8.7%	8.4%	8.2%
ROE	15.4%	18.7%	20.8%	17.9%	16.7%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
システムインテグレーション事業	6,463	0	0.0%
教育サービス・セキュリティソリューション事業	759	0	0.0%
その他	0	0	0.0%