WEATHERNEWS INC.

4825・Prime Market・Information & Communication

Official website

WEATHERNEWS INC.

4825・Prime Market・Information & Communication

Official website

WEATHERNEWS INC.4825

Reference Indicators

Market Cap

926¥100M

P/E (Forecast)

22.8x

P/B

3.6x

Dividend Yield (Forecast)

2.56%

ROE

16.8%

EV/EBITDA

12.9x

Financial Summary

Unit: ¥M

Item	2022May 2022	2023May 2023	2024May 2024	2025May 2025	2026May 2026
Net Sales	19,650	21,114	22,242	23,505	24,479
Cost of Sales	11,471	12,150	12,832	12,631	12,892
Gross Profit	8,179	8,964	9,410	10,874	11,586
SG&A Expenses	5,274	5,708	6,140	6,356	6,341
Operating Income	2,904	3,256	3,270	4,517	5,244
Non-operating Income	178	91	101	54	218
Non-operating Expenses	19	63	30	103	6
Ordinary Income	3,063	3,284	3,341	4,468	5,456
Extraordinary Income	—	3	—	—	—
Extraordinary Losses	132	—	4	—	12
Pre-tax Income	2,931	3,288	3,337	4,468	5,443
Income Taxes	774	890	900	1,348	1,633
Net Income	2,157	2,398	2,437	3,115	3,806
EBITDA	3,775	4,117	3,870	5,123	5,731
Gross Margin	41.6%	42.5%	42.3%	46.3%	47.3%
Operating Margin	14.8%	15.4%	14.7%	19.2%	21.4%
ROA	11.3%	11.4%	10.6%	12.1%	13.5%
ROE	13.4%	13.7%	12.8%	15.1%	16.8%