eWeLL Co.,Ltd.

5038・Growth Market・Information & Communication

Official website

eWeLL Co.,Ltd.

5038・Growth Market・Information & Communication

Official website

eWeLL Co.,Ltd.5038

Reference Indicators

Market Cap

316¥100M

P/E (Forecast)

—

P/B

9.4x

Dividend Yield (Forecast)

1.01%

ROE

37.6%

EV/EBITDA

17.5x

Financial Summary

Unit: ¥M

Item	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	1,603	2,069	2,571	3,392
Cost of Sales	333	432	574	737
Gross Profit	1,270	1,636	1,997	2,654
SG&A Expenses	577	728	861	1,117
Operating Income	692	908	1,135	1,537
Non-operating Income	5	5	5	9
Non-operating Expenses	21	3	2	0
Ordinary Income	676	910	1,138	1,546
Extraordinary Losses	—	2	0	0
Pre-tax Income	676	908	1,138	1,546
Income Taxes	226	295	330	458
Net Income	449	612	808	1,088
EBITDA	725	967	1,216	1,643
Gross Margin	79.2%	79.1%	77.7%	78.3%
Operating Margin	43.2%	43.9%	44.2%	45.3%
ROA	27.3%	25.7%	26.3%	25.4%
ROE	55.9%	43.9%	39.4%	37.6%