MetaReal Corporation
6182・Growth Market・Services
MetaReal Corporation6182
MetaReal Corporation6182
Reference Indicators
Market Cap
49¥100M
P/E (Forecast)
30.7x
P/B
2.4x
Dividend Yield (Forecast)
0.00%
ROE
2.4%
EV/EBITDA
7.4x
Financial Summary
Unit: ¥M
| Item | 2022Feb 2022 | 2023Feb 2023 | 2024Feb 2024 | 2025Feb 2025 | 2026Feb 2026 |
|---|---|---|---|---|---|
Net Sales | 4,159 | 4,292 | 4,177 | 4,084 | 4,487 |
Cost of Sales | 1,535 | 1,506 | 1,357 | 1,382 | 1,747 |
Gross Profit | 2,623 | 2,785 | 2,819 | 2,702 | 2,739 |
SG&A Expenses | 2,531 | 2,270 | 2,073 | 2,584 | 2,525 |
Operating Income | 91 | 515 | 746 | 117 | 214 |
Non-operating Income | 56 | 50 | 92 | 22 | 8 |
Non-operating Expenses | 194 | 49 | 35 | 27 | 39 |
Ordinary Income | -45 | 516 | 803 | 112 | 182 |
Extraordinary Income | — | — | 3 | 347 | 3 |
Extraordinary Losses | 1,224 | 308 | 4 | 33 | 42 |
Pre-tax Income | -1,270 | 208 | 803 | 427 | 143 |
Income Taxes | -31 | 179 | 268 | 128 | 95 |
Net Income | -1,238 | 29 | 534 | 299 | 48 |
EBITDA | 693 | 998 | 1,109 | 386 | 475 |
Gross Margin | 63.1% | 64.9% | 67.5% | 66.2% | 61.1% |
Operating Margin | 2.2% | 12.0% | 17.9% | 2.9% | 4.8% |
ROA | -25.2% | 0.7% | 12.0% | 6.1% | 1.0% |
ROE | -72.4% | 2.8% | 39.1% | 16.6% | 2.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| AI事業 | 2,822 | 273 | 9.7% |
| HT事業 | 708 | 124 | 17.5% |
| メタバース事業 | 112 | -44 | -39.3% |
| AI／MV Marketing事業 | 843 | -12 | -1.4% |