PBsystems,Inc.

4447・Growth Market・Information & Communication

Official website

PBsystems,Inc.

4447・Growth Market・Information & Communication

Official website

PBsystems,Inc.4447

Reference Indicators

Market Cap

30¥100M

P/E (Forecast)

16.7x

P/B

2.3x

Dividend Yield (Forecast)

4.39%

ROE

6.6%

EV/EBITDA

15.7x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	2,165	2,503	2,900	3,107	2,634
Cost of Sales	1,537	1,834	2,163	2,217	1,937
Gross Profit	628	669	737	890	697
SG&A Expenses	397	398	435	528	572
Operating Income	230	270	301	362	124
Non-operating Income	1	1	2	1	7
Non-operating Expenses	1	9	8	1	4
Ordinary Income	230	262	295	362	127
Extraordinary Losses	8	—	0	0	7
Pre-tax Income	222	262	295	361	119
Income Taxes	57	78	90	105	34
Net Income	164	183	205	255	85
EBITDA	237	276	310	376	141
Gross Margin	29.0%	26.7%	25.4%	28.7%	26.5%
Operating Margin	10.7%	10.8%	10.4%	11.7%	4.7%
ROA	10.5%	9.6%	10.4%	8.9%	4.7%
ROE	24.9%	22.6%	19.1%	19.0%	6.6%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
セキュアクラウドシステム事業	2,553	410	16.1%
エモーショナルシステム事業	81	-5	-6.2%