HENNGE K.K.

4475・Growth Market・Information & Communication

Official website

HENNGE K.K.

4475・Growth Market・Information & Communication

Official website

HENNGE K.K.4475

Reference Indicators

Market Cap

435¥100M

P/E (Forecast)

26.7x

P/B

11.3x

Dividend Yield (Forecast)

0.45%

ROE

40.6%

EV/EBITDA

19.4x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	4,844	5,646	6,775	8,364	10,923
Cost of Sales	821	874	1,098	1,329	1,478
Gross Profit	4,023	4,771	5,677	7,035	9,445
SG&A Expenses	3,643	4,309	4,969	6,020	7,651
Operating Income	380	462	707	1,014	1,793
Non-operating Income	3	0	29	36	83
Non-operating Expenses	—	10	24	51	23
Ordinary Income	383	452	712	999	1,853
Extraordinary Income	—	—	—	181	—
Extraordinary Losses	27	—	—	—	—
Pre-tax Income	356	452	712	1,181	1,853
Income Taxes	132	130	203	353	552
Net Income	223	321	508	827	1,358
EBITDA	416	501	743	1,054	1,868
Gross Margin	83.0%	84.5%	83.8%	84.1%	86.5%
Operating Margin	7.8%	8.2%	10.4%	12.1%	16.4%
ROA	5.0%	6.2%	8.1%	10.0%	12.6%
ROE	12.2%	16.3%	22.7%	31.1%	40.6%