WASEDA ACADEMY CO.,LTD.

4718・Prime Market・Services

Official website

WASEDA ACADEMY CO.,LTD.

4718・Prime Market・Services

Official website

WASEDA ACADEMY CO.,LTD.4718

Reference Indicators

Market Cap

469¥100M

P/E (Forecast)

—

P/B

2.8x

Dividend Yield (Forecast)

3.04%

ROE

15.7%

EV/EBITDA

6.8x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	28,551	30,728	32,867	35,069	37,658
Cost of Sales	20,684	21,905	22,939	24,153	25,465
Gross Profit	7,866	8,823	9,928	10,916	12,193
SG&A Expenses	6,045	6,422	7,039	7,367	8,232
Operating Income	1,821	2,400	2,889	3,549	3,960
Non-operating Income	50	48	84	101	78
Non-operating Expenses	30	17	22	50	70
Ordinary Income	1,841	2,431	2,951	3,600	3,968
Extraordinary Income	—	—	—	—	225
Extraordinary Losses	—	—	—	—	594
Pre-tax Income	1,841	2,431	2,951	3,600	3,599
Income Taxes	733	878	819	1,261	1,112
Net Income	1,108	1,553	2,132	2,338	2,487
EBITDA	3,061	3,571	4,117	4,890	5,310
Gross Margin	27.6%	28.7%	30.2%	31.1%	32.4%
Operating Margin	6.4%	7.8%	8.8%	10.1%	10.5%
ROA	5.6%	7.4%	9.2%	9.6%	9.5%
ROE	9.9%	13.0%	15.9%	15.9%	15.7%