INTELLIGENT WAVE INC.

4847・Prime Market・Information & Communication

Official website

INTELLIGENT WAVE INC.

4847・Prime Market・Information & Communication

Official website

INTELLIGENT WAVE INC.4847

Reference Indicators

Market Cap

330¥100M

P/E (Forecast)

—

P/B

3.3x

Dividend Yield (Forecast)

2.95%

ROE

15.2%

EV/EBITDA

7.5x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025	2026Jun 2026
Net Sales	11,493	13,374	14,518	15,596	17,247
Cost of Sales	7,794	9,105	9,810	10,929	12,298
Gross Profit	3,698	4,269	4,707	4,666	4,948
SG&A Expenses	2,179	2,713	2,677	2,818	2,872
Operating Income	1,519	1,556	2,030	1,848	2,076
Non-operating Income	52	57	82	68	73
Non-operating Expenses	16	11	40	26	20
Ordinary Income	1,556	1,603	2,072	1,890	2,129
Extraordinary Income	—	—	—	—	2
Extraordinary Losses	—	—	—	—	25
Pre-tax Income	1,556	1,603	2,072	1,890	2,106
Income Taxes	500	437	652	540	619
Net Income	1,055	1,165	1,420	1,349	1,487
EBITDA	2,349	2,526	3,173	3,292	3,787
Gross Margin	32.2%	31.9%	32.4%	29.9%	28.7%
Operating Margin	13.2%	11.6%	14.0%	11.9%	12.0%
ROA	8.3%	8.5%	8.4%	7.2%	8.6%
ROE	13.5%	13.8%	15.8%	14.4%	15.2%