MRSO Inc.

5619・Growth Market・Information & Communication

Official website

MRSO Inc.

5619・Growth Market・Information & Communication

Official website

MRSO Inc.5619

Reference Indicators

Market Cap

29¥100M

P/E (Forecast)

—

P/B

1.5x

Dividend Yield (Forecast)

0.00%

ROE

-1.2%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	1,809	1,333	1,078
Cost of Sales	358	304	254
Gross Profit	1,450	1,028	823
SG&A Expenses	831	871	857
Operating Income	618	157	-33
Non-operating Income	0	0	2
Non-operating Expenses	17	0	1
Ordinary Income	601	157	-33
Pre-tax Income	601	157	-33
Income Taxes	214	56	-10
Net Income	387	101	-23
EBITDA	629	163	-30
Gross Margin	80.2%	77.2%	76.4%
Operating Margin	34.2%	11.8%	-3.1%
ROA	17.2%	4.5%	-1.1%
ROE	24.1%	5.0%	-1.2%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ヘルステック事業	0	0	0.0%