i Cubed Systems, Inc.

4495・Growth Market・Information & Communication

Official website

i Cubed Systems, Inc.

4495・Growth Market・Information & Communication

Official website

i Cubed Systems, Inc.4495

Reference Indicators

Market Cap

107¥100M

P/E (Forecast)

12.4x

P/B

3.2x

Dividend Yield (Forecast)

1.98%

ROE

26.1%

EV/EBITDA

5.2x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025	2026Jun 2026
Net Sales	2,454	2,665	2,949	3,749	4,440
Cost of Sales	369	613	761	1,052	1,008
Gross Profit	2,084	2,051	2,187	2,697	3,432
SG&A Expenses	1,258	1,432	1,495	1,792	2,261
Operating Income	826	618	692	905	1,170
Non-operating Income	1	0	2	3	6
Non-operating Expenses	10	9	26	31	21
Ordinary Income	817	609	668	877	1,155
Pre-tax Income	817	609	668	877	1,155
Income Taxes	278	170	205	300	384
Net Income	539	440	463	558	730
EBITDA	892	796	1,009	1,311	1,501
Gross Margin	84.9%	77.0%	74.2%	71.9%	77.3%
Operating Margin	33.7%	23.2%	23.5%	24.1%	26.4%
ROA	16.8%	12.9%	12.8%	12.6%	14.1%
ROE	24.3%	18.4%	18.1%	21.8%	26.1%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
CLOMO事業	3,628	930	25.6%
投資事業	120	-25	-20.8%