sinops Inc.

4428・Growth Market・Information & Communication

Official website

sinops Inc.

4428・Growth Market・Information & Communication

Official website

sinops Inc.4428

Reference Indicators

Market Cap

42¥100M

P/E (Forecast)

15.4x

P/B

2.2x

Dividend Yield (Forecast)

2.53%

ROE

11.9%

EV/EBITDA

6.7x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	1,201	1,455	1,728	1,776	2,040
Cost of Sales	635	753	874	1,050	1,161
Gross Profit	566	701	854	725	878
SG&A Expenses	423	477	584	571	569
Operating Income	142	224	270	154	309
Non-operating Income	14	1	0	2	4
Non-operating Expenses	1	1	1	2	1
Ordinary Income	156	224	269	154	311
Extraordinary Income	—	—	0	0	—
Extraordinary Losses	4	0	—	4	0
Pre-tax Income	151	224	269	151	311
Income Taxes	50	70	63	42	94
Net Income	101	153	206	108	217
EBITDA	227	307	355	275	435
Gross Margin	47.1%	48.2%	49.4%	40.9%	43.1%
Operating Margin	11.9%	15.4%	15.7%	8.7%	15.2%
ROA	5.1%	7.7%	9.4%	5.0%	8.9%
ROE	7.3%	10.3%	12.5%	6.1%	11.8%