SM ENTERTAINMENT JAPAN Co.,Ltd.

4772・Growth Market・Information & Communication

Official website

SM ENTERTAINMENT JAPAN Co.,Ltd.

4772・Growth Market・Information & Communication

Official website

SM ENTERTAINMENT JAPAN Co.,Ltd.4772

Reference Indicators

Market Cap

92¥100M

P/E (Forecast)

36.1x

P/B

1.3x

Dividend Yield (Forecast)

1.27%

ROE

5.3%

EV/EBITDA

29.4x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	5,631	7,078	8,910	9,716	10,195
Cost of Sales	4,590	5,676	7,028	7,654	8,175
Gross Profit	1,040	1,402	1,882	2,061	2,019
SG&A Expenses	1,689	1,783	1,700	1,697	1,846
Operating Income	-648	-381	181	364	173
Non-operating Income	21	15	9	10	20
Non-operating Expenses	5	0	0	0	0
Ordinary Income	-632	-366	191	374	194
Extraordinary Income	179	149	14	650	254
Extraordinary Losses	3	72	1	40	0
Pre-tax Income	-455	-289	203	984	448
Income Taxes	5	22	-43	-22	70
Net Income	-286	-303	261	787	375
EBITDA	-607	-312	201	378	185
Gross Margin	18.5%	19.8%	21.1%	21.2%	19.8%
Operating Margin	-11.5%	-5.4%	2.0%	3.7%	1.7%
ROA	-2.3%	-3.0%	2.1%	5.5%	2.6%
ROE	-4.3%	-5.2%	4.2%	11.8%	5.3%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
その他	0	0	0.0%
エンターテインメント事業	7,816	545	7.0%
ライツ＆メディア事業	2,378	139	5.8%