IBJ,Inc.
6071・Prime Market・Services
IBJ,Inc.6071
IBJ,Inc.6071
Reference Indicators
Market Cap
354¥100M
P/E (Forecast)
—
P/B
3.1x
Dividend Yield (Forecast)
1.54%
ROE
22.4%
EV/EBITDA
8.9x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 14,081 | 14,716 | 17,649 | 17,739 | 20,172 |
Cost of Sales | 496 | 538 | 2,552 | 1,276 | 1,511 |
Gross Profit | 13,584 | 14,178 | 15,096 | 16,463 | 18,661 |
SG&A Expenses | 12,052 | 12,185 | 12,865 | 13,884 | 15,052 |
Operating Income | 1,516 | 1,993 | 2,230 | 2,579 | 3,608 |
Non-operating Income | 55 | 69 | 80 | 11 | 22 |
Non-operating Expenses | 144 | 11 | 19 | 28 | 159 |
Ordinary Income | 1,426 | 2,051 | 2,292 | 2,561 | 3,471 |
Extraordinary Income | 186 | 7 | 400 | 85 | 244 |
Extraordinary Losses | 199 | 44 | 330 | 368 | 430 |
Pre-tax Income | 1,413 | 2,013 | 2,361 | 2,277 | 3,285 |
Income Taxes | 257 | 549 | 690 | 683 | 1,072 |
Net Income | 1,054 | 1,493 | 1,629 | 1,523 | 2,077 |
EBITDA | 2,138 | 2,602 | 2,917 | 3,320 | 4,437 |
Gross Margin | 96.5% | 96.3% | 85.5% | 92.8% | 92.5% |
Operating Margin | 10.8% | 13.5% | 12.6% | 14.5% | 17.9% |
ROA | 7.9% | 10.8% | 9.0% | 8.3% | 6.4% |
ROE | 18.4% | 21.7% | 21.7% | 19.2% | 22.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 加盟店事業 | 3,820 | 2,559 | 67.0% |
| 直営店事業 | 9,444 | 1,941 | 20.6% |
| マッチング事業 | 1,560 | 239 | 15.3% |
| ライフデザイン事業 | 2,054 | 597 | 29.1% |
| KV事業 | 3,292 | 375 | 11.4% |