Rebase, inc.

5138・Growth Market・Information & Communication

Official website

Rebase, inc.

5138・Growth Market・Information & Communication

Official website

Rebase, inc.5138

Reference Indicators

Market Cap

21¥100M

P/E (Forecast)

37.6x

P/B

1.6x

Dividend Yield (Forecast)

0.00%

ROE

5.6%

EV/EBITDA

6.8x

Financial Summary

Unit: ¥M

Item	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	1,160	1,490	1,926	2,181
Cost of Sales	24	57	62	83
Gross Profit	1,135	1,432	1,864	2,097
SG&A Expenses	880	1,097	1,377	2,000
Operating Income	255	335	487	97
Non-operating Income	0	1	7	3
Non-operating Expenses	6	0	3	0
Ordinary Income	248	336	491	99
Pre-tax Income	248	336	491	99
Income Taxes	90	107	128	25
Net Income	158	228	362	74
EBITDA	281	368	524	146
Gross Margin	97.9%	96.1%	96.7%	96.2%
Operating Margin	22.0%	22.5%	25.3%	4.5%
ROA	14.7%	15.6%	18.5%	3.3%
ROE	27.5%	26.7%	30.9%	5.6%