ANYCOLOR Inc.

5032・Prime Market・Information & Communication

Official website

ANYCOLOR Inc.

5032・Prime Market・Information & Communication

Official website

ANYCOLOR Inc.5032

Reference Indicators

Market Cap

1,488¥100M

P/E (Forecast)

11.8x

P/B

5.4x

Dividend Yield (Forecast)

2.55%

ROE

57.6%

EV/EBITDA

6.1x

Financial Summary

Unit: ¥M

Item	2022Apr 2022	2023Apr 2023	2024Apr 2024	2025Apr 2025	2026Apr 2026
Net Sales	14,164	25,341	31,995	42,876	55,681
Cost of Sales	8,179	13,761	16,788	22,767	30,815
Gross Profit	5,984	11,580	15,206	20,109	24,866
SG&A Expenses	1,793	2,170	2,844	3,829	4,693
Operating Income	4,191	9,410	12,361	16,279	20,172
Non-operating Income	1	60	0	38	63
Non-operating Expenses	43	21	20	104	38
Ordinary Income	4,149	9,448	12,341	16,214	20,197
Extraordinary Losses	150	—	—	—	—
Pre-tax Income	3,998	9,448	12,341	16,214	20,197
Income Taxes	1,205	2,749	3,615	4,704	6,106
Net Income	2,793	6,698	8,725	11,510	14,091
EBITDA	4,317	9,554	12,517	16,623	20,719
Gross Margin	42.2%	45.7%	47.5%	46.9%	44.7%
Operating Margin	29.6%	37.1%	38.6%	38.0%	36.2%
ROA	29.9%	36.3%	34.8%	39.5%	38.6%
ROE	56.8%	68.5%	52.9%	55.2%	57.6%