note inc.

5243・Growth Market・Information & Communication

Official website

note inc.

5243・Growth Market・Information & Communication

Official website

note inc.5243

Reference Indicators

Market Cap

396¥100M

P/E (Forecast)

32.3x

P/B

12.1x

Dividend Yield (Forecast)

0.00%

ROE

19.5%

EV/EBITDA

141.4x

Financial Summary

Unit: ¥M

Item	2022Nov 2022	2023Nov 2023	2024Nov 2024	2025Nov 2025
Net Sales	2,317	2,777	3,312	4,141
Cost of Sales	216	209	201	264
Gross Profit	2,100	2,567	3,110	3,876
SG&A Expenses	2,832	2,947	3,057	3,620
Operating Income	-732	-380	52	256
Non-operating Income	11	11	35	19
Non-operating Expenses	21	44	12	12
Ordinary Income	-742	-413	75	262
Extraordinary Income	—	1	0	0
Extraordinary Losses	11	0	—	0
Pre-tax Income	-753	-412	76	262
Income Taxes	2	2	-22	-177
Net Income	-756	-414	98	440
EBITDA	-712	-367	62	262
Gross Margin	90.7%	92.4%	93.9%	93.6%
Operating Margin	-31.6%	-13.7%	1.6%	6.2%
ROA	-22.9%	-12.5%	2.6%	7.2%
ROE	-41.6%	-26.6%	5.8%	19.5%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
メディアプラットフォーム事業	4,079	326	8.0%
IP・コンテンツクリエーション事業	61	-13	-21.3%