COVER Corporation

5253・Growth Market・Information & Communication

Official website

COVER Corporation

5253・Growth Market・Information & Communication

Official website

COVER Corporation5253

Reference Indicators

Market Cap

1,072¥100M

P/E (Forecast)

—

P/B

5.4x

Dividend Yield (Forecast)

0.00%

ROE

16.3%

EV/EBITDA

10.6x

Financial Summary

Unit: ¥M

Item	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	20,451	30,166	43,401	49,330
Cost of Sales	11,054	16,177	21,596	25,823
Gross Profit	9,396	13,988	21,805	23,507
SG&A Expenses	5,978	8,451	13,803	16,450
Operating Income	3,417	5,536	8,001	7,056
Non-operating Income	2	116	75	69
Non-operating Expenses	34	30	114	57
Ordinary Income	3,385	5,623	7,962	7,068
Extraordinary Income	—	160	—	50
Extraordinary Losses	32	60	514	3,301
Pre-tax Income	3,352	5,722	7,448	3,817
Income Taxes	844	1,584	1,888	800
Net Income	2,508	4,137	5,559	3,016
EBITDA	3,529	6,012	8,959	8,573
Gross Margin	45.9%	46.4%	50.2%	47.7%
Operating Margin	16.7%	18.4%	18.4%	14.3%
ROA	15.8%	18.2%	16.8%	8.6%
ROE	35.8%	45.6%	39.6%	16.3%