Cybozu, Inc.

4776・Prime Market・Information & Communication

Official website

Cybozu, Inc.

4776・Prime Market・Information & Communication

Official website

Cybozu, Inc.4776

Reference Indicators

Market Cap

1,377¥100M

P/E (Forecast)

16.2x

P/B

6.8x

Dividend Yield (Forecast)

1.92%

ROE

48.1%

EV/EBITDA

9.9x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	18,489	22,067	25,432	29,675	37,430
Cost of Sales	1,339	1,951	2,364	2,940	3,736
Gross Profit	17,150	20,116	23,068	26,735	33,694
SG&A Expenses	15,709	19,505	19,674	21,842	23,593
Operating Income	1,441	611	3,394	4,892	10,101
Non-operating Income	71	449	250	543	307
Non-operating Expenses	43	73	64	100	82
Ordinary Income	1,468	987	3,579	5,335	10,325
Extraordinary Income	24	0	27	0	81
Extraordinary Losses	5	49	78	156	82
Pre-tax Income	1,487	938	3,528	5,179	10,325
Income Taxes	935	871	1,039	1,623	3,295
Net Income	551	66	2,488	3,555	7,081
EBITDA	2,507	2,147	5,381	7,146	12,706
Gross Margin	92.8%	91.2%	90.7%	90.1%	90.0%
Operating Margin	7.8%	2.8%	13.3%	16.5%	27.0%
ROA	3.9%	0.4%	12.9%	16.9%	23.5%
ROE	8.6%	1.2%	31.3%	31.1%	48.1%