GDEP ADVANCE, Inc.

5885・Standard Market・Wholesale Trade

Official website

GDEP ADVANCE, Inc.

5885・Standard Market・Wholesale Trade

Official website

GDEP ADVANCE, Inc.5885

Reference Indicators

Market Cap

143¥100M

P/E (Forecast)

17.3x

P/B

4.1x

Dividend Yield (Forecast)

1.84%

ROE

24.7%

EV/EBITDA

10.4x

Financial Summary

Unit: ¥M

Item	2023May 2023	2024May 2024	2025May 2025	2026May 2026
Net Sales	3,778	4,421	6,630	6,949
Cost of Sales	2,877	3,391	5,293	5,213
Gross Profit	901	1,030	1,337	1,735
SG&A Expenses	344	367	497	618
Operating Income	556	662	839	1,117
Non-operating Income	18	9	18	53
Non-operating Expenses	6	20	62	—
Ordinary Income	568	652	796	1,170
Extraordinary Losses	0	—	—	—
Pre-tax Income	568	652	796	1,170
Income Taxes	190	220	259	384
Net Income	378	432	536	786
EBITDA	585	689	894	1,201
Gross Margin	23.9%	23.3%	20.2%	25.0%
Operating Margin	14.7%	15.0%	12.7%	16.1%
ROA	13.9%	10.0%	11.6%	13.6%
ROE	27.8%	22.1%	20.5%	24.7%