Brangista Inc.
6176・Standard Market・Services
Brangista Inc.6176
Brangista Inc.6176
Reference Indicators
Market Cap
134¥100M
P/E (Forecast)
6.5x
P/B
2.0x
Dividend Yield (Forecast)
7.07%
ROE
13.8%
EV/EBITDA
10.4x
Financial Summary
Unit: ¥M
| Item | 2021Sep 2021 | 2022Sep 2022 | 2023Sep 2023 | 2024Sep 2024 | 2025Sep 2025 |
|---|---|---|---|---|---|
Net Sales | 3,290 | 3,360 | 4,558 | 4,822 | 5,196 |
Cost of Sales | 839 | 955 | 1,295 | 1,214 | 1,433 |
Gross Profit | 2,451 | 2,404 | 3,262 | 3,607 | 3,762 |
SG&A Expenses | 2,100 | 2,148 | 2,658 | 2,656 | 2,611 |
Operating Income | 350 | 255 | 604 | 951 | 1,151 |
Non-operating Income | 20 | 6 | 1 | 1 | 3 |
Non-operating Expenses | 5 | 4 | 3 | 7 | 34 |
Ordinary Income | 365 | 258 | 601 | 944 | 1,120 |
Extraordinary Income | — | 0 | — | — | — |
Extraordinary Losses | 0 | 0 | 0 | 2 | 57 |
Pre-tax Income | 365 | 259 | 601 | 942 | 1,062 |
Income Taxes | 151 | 80 | 18 | 315 | 350 |
Net Income | 213 | 178 | 579 | 606 | 656 |
EBITDA | 375 | 284 | 636 | 987 | 1,191 |
Gross Margin | 74.5% | 71.6% | 71.6% | 74.8% | 72.4% |
Operating Margin | 10.6% | 7.6% | 13.3% | 19.7% | 22.2% |
ROA | 5.5% | 6.9% | 14.9% | 12.2% | 7.5% |
ROE | 8.6% | 8.5% | 30.4% | 21.1% | 13.8% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| プロモーション支援事業 | 2,055 | 909 | 44.2% |
| メディア事業 | 2,060 | 296 | 14.4% |
| ソリューション事業 | 998 | 142 | 14.2% |
| その他 | 82 | 49 | 59.8% |