kubell Co., Ltd.

4448・Growth Market・Information & Communication

Official website

kubell Co., Ltd.

4448・Growth Market・Information & Communication

Official website

kubell Co., Ltd.4448

Reference Indicators

Market Cap

123¥100M

P/E (Forecast)

—

P/B

6.1x

Dividend Yield (Forecast)

0.00%

ROE

12.0%

EV/EBITDA

9.4x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	3,372	4,593	6,485	8,470	9,529
Cost of Sales	993	1,397	2,334	2,627	2,925
Gross Profit	2,378	3,195	4,150	5,843	6,603
SG&A Expenses	3,072	3,907	4,828	5,746	6,118
Operating Income	-693	-711	-677	96	485
Non-operating Income	1	14	12	8	18
Non-operating Expenses	18	18	21	29	45
Ordinary Income	-710	-715	-686	75	458
Extraordinary Income	0	0	—	—	—
Extraordinary Losses	133	—	218	1,294	—
Pre-tax Income	-844	-714	-904	-1,218	458
Income Taxes	-34	1	-218	-46	243
Net Income	-745	-678	-620	-1,172	215
EBITDA	-578	-544	-179	557	1,040
Gross Margin	70.5%	69.6%	64.0%	69.0%	69.3%
Operating Margin	-20.6%	-15.5%	-10.4%	1.1%	5.1%
ROA	-14.5%	-12.6%	-9.9%	-19.2%	3.2%
ROE	-22.8%	-24.3%	-23.8%	-73.4%	12.0%