REAL GATE INC.

5532・Growth Market・Real Estate

Official website

REAL GATE INC.

5532・Growth Market・Real Estate

Official website

REAL GATE INC.5532

Reference Indicators

Market Cap

208¥100M

P/E (Forecast)

28.7x

P/B

6.3x

Dividend Yield (Forecast)

0.00%

ROE

18.7%

EV/EBITDA

23.4x

Financial Summary

Unit: ¥M

Item	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	6,972	7,948	9,791
Cost of Sales	5,988	6,656	8,114
Gross Profit	983	1,292	1,677
SG&A Expenses	434	525	633
Operating Income	548	766	1,043
Non-operating Income	1	2	6
Non-operating Expenses	65	138	222
Ordinary Income	484	629	827
Extraordinary Income	5	9	0
Extraordinary Losses	64	87	30
Pre-tax Income	425	551	796
Income Taxes	147	171	237
Net Income	278	380	559
EBITDA	916	1,136	1,441
Gross Margin	14.1%	16.3%	17.1%
Operating Margin	7.9%	9.6%	10.7%
ROA	2.4%	2.4%	2.6%
ROE	18.5%	15.3%	18.7%