Universal Entertainment Corporation

6425・Standard Market・Machinery

Official website

Universal Entertainment Corporation

6425・Standard Market・Machinery

Official website

Universal Entertainment Corporation6425

Reference Indicators

Market Cap

517¥100M

P/E (Forecast)

25.0x

P/B

0.4x

Dividend Yield (Forecast)

0.00%

ROE

-92.7%

EV/EBITDA

8.8x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	90,435	140,998	178,995	126,328	122,827
Cost of Sales	43,898	62,657	79,661	51,225	50,846
Gross Profit	46,536	78,340	99,334	75,102	71,980
SG&A Expenses	44,576	66,255	68,854	72,077	75,208
Operating Income	1,959	12,085	30,480	3,024	-3,228
Non-operating Income	7,417	19,909	30,946	12,957	5,884
Non-operating Expenses	11,885	18,060	23,345	21,581	21,154
Ordinary Income	-2,508	13,933	38,080	-5,599	-18,497
Extraordinary Income	31	86	51	156	6,530
Extraordinary Losses	12,488	5,569	183	1,399	230,304
Pre-tax Income	-14,966	8,450	37,948	-6,842	-242,271
Income Taxes	4,085	-3,056	9,508	8,727	-10,846
Net Income	-19,052	11,506	28,439	-15,569	-231,425
EBITDA	20,436	30,824	47,734	21,072	16,479
Gross Margin	51.5%	55.6%	55.5%	59.5%	58.6%
Operating Margin	2.2%	8.6%	17.0%	2.4%	-2.6%
ROA	-3.3%	1.9%	4.5%	-2.5%	-61.9%
ROE	-5.5%	3.3%	7.7%	-4.1%	-92.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
遊技機事業	56,708	10,662	18.8%
統合型リゾート（IR)事業	65,409	-7,114	-10.9%
その他	534	615	115.2%