Power Solutions, Ltd.

4450・Growth Market・Information & Communication

Official website

Power Solutions, Ltd.

4450・Growth Market・Information & Communication

Official website

Power Solutions, Ltd.4450

Reference Indicators

Market Cap

68¥100M

P/E (Forecast)

31.0x

P/B

1.9x

Dividend Yield (Forecast)

1.21%

ROE

11.5%

EV/EBITDA

6.4x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	3,801	5,313	5,931	6,748	8,099
Cost of Sales	2,525	3,534	3,925	4,495	5,321
Gross Profit	1,275	1,779	2,006	2,252	2,778
SG&A Expenses	915	1,307	1,532	1,724	2,065
Operating Income	360	471	474	528	713
Non-operating Income	19	0	156	14	19
Non-operating Expenses	0	1	3	33	29
Ordinary Income	379	469	627	509	703
Extraordinary Income	—	—	—	—	0
Extraordinary Losses	—	—	—	—	23
Pre-tax Income	379	469	627	509	679
Income Taxes	125	151	180	183	250
Net Income	253	318	446	327	388
EBITDA	408	560	541	618	834
Gross Margin	33.6%	33.5%	33.8%	33.4%	34.3%
Operating Margin	9.5%	8.9%	8.0%	7.8%	8.8%
ROA	9.0%	9.3%	9.0%	5.7%	5.9%
ROE	13.2%	15.1%	17.6%	11.0%	11.5%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ビジネステクノロジーソリューション事業	0	0	0.0%