ELEMENTS, Inc.

5246・Growth Market・Information & Communication

Official website

ELEMENTS, Inc.

5246・Growth Market・Information & Communication

Official website

ELEMENTS, Inc.5246

Reference Indicators

Market Cap

208¥100M

P/E (Forecast)

104.2x

P/B

6.5x

Dividend Yield (Forecast)

0.00%

ROE

-21.9%

EV/EBITDA

138.1x

Financial Summary

Unit: ¥M

Item	2022Nov 2022	2023Nov 2023	2024Nov 2024	2025Nov 2025
Net Sales	1,651	1,940	2,545	3,895
Cost of Sales	563	441	362	876
Gross Profit	1,088	1,499	2,183	3,018
SG&A Expenses	1,668	1,796	2,125	3,233
Operating Income	-579	-297	57	-215
Non-operating Income	21	10	1	4
Non-operating Expenses	42	68	86	90
Ordinary Income	-600	-355	-27	-301
Extraordinary Income	—	0	0	117
Extraordinary Losses	71	14	—	829
Pre-tax Income	-672	-368	-27	-1,013
Income Taxes	1	3	55	-168
Net Income	-561	-338	-132	-700
EBITDA	-571	-283	262	146
Gross Margin	65.9%	77.3%	85.8%	77.5%
Operating Margin	-35.1%	-15.3%	2.3%	-5.5%
ROA	-23.9%	-9.3%	-2.7%	-9.7%
ROE	-132.6%	-38.3%	-6.3%	-21.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
Io P Cloud事業	0	0	0.0%