unerry,Inc.

5034・Growth Market・Information & Communication

Official website

unerry,Inc.

5034・Growth Market・Information & Communication

Official website

unerry,Inc.5034

Reference Indicators

Market Cap

89¥100M

P/E (Forecast)

22.0x

P/B

4.3x

Dividend Yield (Forecast)

0.00%

ROE

18.2%

EV/EBITDA

26.4x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	1,446	2,076	2,834	3,726
Cost of Sales	900	1,373	1,769	2,261
Gross Profit	545	702	1,065	1,464
SG&A Expenses	470	667	886	1,152
Operating Income	74	35	179	311
Non-operating Income	1	4	5	5
Non-operating Expenses	4	5	49	2
Ordinary Income	71	34	134	315
Pre-tax Income	71	34	134	315
Income Taxes	-71	25	66	-16
Net Income	143	9	68	331
EBITDA	75	35	179	312
Gross Margin	37.7%	33.8%	37.6%	39.3%
Operating Margin	5.2%	1.7%	6.3%	8.4%
ROA	11.9%	0.6%	3.2%	12.7%
ROE	19.5%	1.0%	5.0%	18.2%