Tobila Systems Inc.

4441・Standard Market・Information & Communication

Official website

Tobila Systems Inc.

4441・Standard Market・Information & Communication

Official website

Tobila Systems Inc.4441

Reference Indicators

Market Cap

168¥100M

P/E (Forecast)

29.9x

P/B

6.1x

Dividend Yield (Forecast)

1.27%

ROE

24.8%

EV/EBITDA

12.2x

Financial Summary

Unit: ¥M

Item	2021Oct 2021	2022Oct 2022	2023Oct 2023	2024Oct 2024	2025Oct 2025
Net Sales	1,424	1,681	2,061	2,405	2,805
Cost of Sales	372	505	628	699	870
Gross Profit	1,051	1,175	1,432	1,706	1,935
SG&A Expenses	472	634	750	874	1,036
Operating Income	579	540	682	831	898
Non-operating Income	1	0	0	0	13
Non-operating Expenses	3	9	4	3	4
Ordinary Income	577	532	679	829	907
Extraordinary Income	—	5	70	30	5
Extraordinary Losses	30	46	—	—	41
Pre-tax Income	546	491	749	860	871
Income Taxes	160	169	231	258	245
Net Income	386	322	517	601	625
EBITDA	645	693	870	1,031	1,080
Gross Margin	73.8%	69.9%	69.5%	70.9%	69.0%
Operating Margin	40.7%	32.2%	33.1%	34.6%	32.0%
ROA	17.8%	12.1%	14.2%	13.8%	11.6%
ROE	27.2%	20.1%	26.9%	26.3%	24.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
セキュリティ事業	1,905	1,337	70.2%
ソリューション事業	899	151	16.8%
その他	0	0	0.0%