I-ne Co., Ltd.
4933・Prime Market・Chemicals
I-ne Co., Ltd.4933
I-ne Co., Ltd.4933
Reference Indicators
Market Cap
224¥100M
P/E (Forecast)
—
P/B
1.2x
Dividend Yield (Forecast)
1.19%
ROE
12.0%
EV/EBITDA
3.6x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 28,397 | 35,269 | 41,643 | 45,006 | 48,975 |
Cost of Sales | 13,251 | 16,965 | 19,399 | 20,959 | 20,230 |
Gross Profit | 15,146 | 18,304 | 22,243 | 24,046 | 28,745 |
SG&A Expenses | 12,719 | 15,068 | 17,864 | 19,462 | 24,864 |
Operating Income | 2,335 | 3,235 | 4,379 | 4,583 | 3,880 |
Non-operating Income | 45 | 248 | 36 | 65 | 96 |
Non-operating Expenses | 51 | 15 | 79 | 28 | 147 |
Ordinary Income | 2,330 | 3,469 | 4,337 | 4,621 | 3,830 |
Extraordinary Income | 32 | — | 2,994 | 0 | 106 |
Extraordinary Losses | 1 | 16 | 581 | 385 | 57 |
Pre-tax Income | 2,361 | 3,453 | 6,750 | 4,236 | 3,879 |
Income Taxes | 1,124 | 1,525 | 2,795 | 1,299 | 1,607 |
Net Income | 1,244 | 1,927 | 3,954 | 2,938 | 2,097 |
EBITDA | 2,503 | 3,474 | 4,699 | 5,195 | 5,625 |
Gross Margin | 53.3% | 51.9% | 53.4% | 53.4% | 58.7% |
Operating Margin | 8.2% | 9.2% | 10.5% | 10.2% | 7.9% |
ROA | 8.8% | 11.7% | 17.3% | 8.4% | 5.7% |
ROE | 16.2% | 20.6% | 32.1% | 19.1% | 12.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 国内事業 | 47,736 | 7,298 | 15.3% |
| 海外事業 | 1,239 | -125 | -10.1% |