MERCURY INC.

5025・Growth Market・Information & Communication

Official website

MERCURY INC.

5025・Growth Market・Information & Communication

Official website

MERCURY INC.5025

Reference Indicators

Market Cap

15¥100M

P/E (Forecast)

17.4x

P/B

1.3x

Dividend Yield (Forecast)

0.00%

ROE

17.0%

EV/EBITDA

4.2x

Financial Summary

Unit: ¥M

Item	2022Feb 2022	2023Feb 2023	2024Feb 2024	2025Feb 2025	2026Feb 2026
Net Sales	1,372	1,414	1,437	1,763	1,601
Cost of Sales	658	745	865	975	968
Gross Profit	714	669	571	787	633
SG&A Expenses	511	530	514	617	559
Operating Income	203	138	56	170	74
Non-operating Income	8	2	2	5	14
Non-operating Expenses	18	0	0	8	6
Ordinary Income	194	141	59	166	82
Extraordinary Income	—	1	16	—	142
Extraordinary Losses	0	—	10	—	0
Pre-tax Income	194	142	65	166	225
Income Taxes	62	50	17	40	63
Net Income	131	92	48	126	162
EBITDA	233	199	143	259	140
Gross Margin	52.1%	47.3%	39.8%	44.7%	39.5%
Operating Margin	14.8%	9.8%	4.0%	9.6%	4.6%
ROA	12.6%	9.5%	5.1%	10.7%	12.0%
ROE	29.6%	13.1%	6.6%	15.8%	17.0%