Smaregi, Inc.

4431・Growth Market・Information & Communication

Official website

Smaregi, Inc.

4431・Growth Market・Information & Communication

Official website

Smaregi, Inc.4431

Reference Indicators

Market Cap

607¥100M

P/E (Forecast)

21.3x

P/B

6.2x

Dividend Yield (Forecast)

0.94%

ROE

25.8%

EV/EBITDA

14.1x

Financial Summary

Unit: ¥M

Item	2022Apr 2022	2023Apr 2023	2024Apr 2024	2025Apr 2025	2026Apr 2026
Net Sales	4,296	5,914	8,385	11,066	13,345
Cost of Sales	1,654	2,345	3,182	4,304	4,572
Gross Profit	2,642	3,569	5,203	6,761	8,772
SG&A Expenses	2,005	2,675	3,468	4,386	5,556
Operating Income	636	893	1,735	2,375	3,216
Non-operating Income	0	2	14	19	27
Non-operating Expenses	44	0	52	37	57
Ordinary Income	592	896	1,696	2,358	3,186
Extraordinary Income	167	58	—	—	—
Extraordinary Losses	4	—	33	—	—
Pre-tax Income	755	954	1,663	2,358	3,186
Income Taxes	197	67	450	718	957
Net Income	557	887	1,212	1,639	2,228
EBITDA	738	1,047	1,953	2,739	3,744
Gross Margin	61.5%	60.4%	62.1%	61.1%	65.7%
Operating Margin	14.8%	15.1%	20.7%	21.5%	24.1%
ROA	10.4%	14.4%	15.3%	15.4%	15.8%
ROE	12.9%	20.0%	22.8%	21.4%	25.8%