Unite and Grow Inc.

4486・Growth Market・Information & Communication

Official website

Unite and Grow Inc.

4486・Growth Market・Information & Communication

Official website

Unite and Grow Inc.4486

Reference Indicators

Market Cap

52¥100M

P/E (Forecast)

10.6x

P/B

2.3x

Dividend Yield (Forecast)

2.46%

ROE

19.2%

EV/EBITDA

3.4x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	2,075	2,335	2,667	2,967	3,514
Cost of Sales	1,061	1,216	1,362	1,588	1,872
Gross Profit	1,014	1,119	1,305	1,379	1,641
SG&A Expenses	724	795	913	983	1,081
Operating Income	289	324	392	395	560
Non-operating Income	5	0	0	17	3
Non-operating Expenses	0	0	0	0	2
Ordinary Income	294	324	392	411	561
Extraordinary Income	3	—	29	96	—
Extraordinary Losses	8	—	—	—	—
Pre-tax Income	288	324	421	508	561
Income Taxes	90	85	115	123	150
Net Income	198	238	305	384	410
EBITDA	308	338	410	442	616
Gross Margin	48.9%	47.9%	48.9%	46.5%	46.7%
Operating Margin	13.9%	13.9%	14.7%	13.3%	15.9%
ROA	9.4%	10.1%	11.7%	12.5%	11.8%
ROE	15.4%	16.0%	17.7%	20.3%	19.2%