C.E.Management Integrated Laboratory Co.Ltd

6171・Standard Market・Services

6171・Standard Market・Services

C.E.Management Integrated Laboratory Co.Ltd6171

Reference Indicators

Market Cap

54¥100M

P/E (Forecast)

—

P/B

1.0x

Dividend Yield (Forecast)

3.17%

ROE

9.6%

EV/EBITDA

3.7x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	7,341	6,998	7,326	7,346	7,695
Cost of Sales	4,806	4,345	4,590	4,480	4,696
Gross Profit	2,534	2,653	2,736	2,865	2,998
SG&A Expenses	2,049	2,118	2,262	2,284	2,328
Operating Income	485	534	474	581	670
Non-operating Income	114	38	21	33	50
Non-operating Expenses	9	7	7	7	12
Ordinary Income	590	565	488	607	707
Extraordinary Income	—	—	—	—	42
Extraordinary Losses	146	8	113	—	18
Pre-tax Income	444	556	374	607	730
Income Taxes	231	206	184	244	247
Net Income	213	349	190	362	482
EBITDA	838	895	833	888	973
Gross Margin	34.5%	37.9%	37.3%	39.0%	39.0%
Operating Margin	6.6%	7.6%	6.5%	7.9%	8.7%
ROA	3.1%	5.0%	2.8%	5.2%	6.6%
ROE	4.9%	7.8%	4.1%	7.6%	9.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
試験総合サービス事業	6,129	1,252	20.4%
工事総合サービス事業	861	79	9.2%
ソフトウェア開発販売事業	674	197	29.2%
その他	30	0	0.0%

Disclaimer