BayCurrent, Inc.

6532・Prime Market・Services

Official website

BayCurrent, Inc.

6532・Prime Market・Services

Official website

BayCurrent, Inc.6532

Reference Indicators

Market Cap

10,035¥100M

P/E (Forecast)

19.9x

P/B

8.4x

Dividend Yield (Forecast)

2.01%

ROE

32.3%

EV/EBITDA

17.4x

Financial Summary

Unit: ¥M

Item	2022Feb 2022	2023Feb 2023	2024Feb 2024	2025Feb 2025	2026Feb 2026
Net Sales	57,642	76,090	93,909	116,056	148,332
Cost of Sales	26,813	33,549	42,413	53,601	64,346
Gross Profit	30,573	42,421	51,266	62,455	83,986
SG&A Expenses	9,057	12,506	17,048	19,845	33,069
Operating Income	21,518	29,916	34,219	42,615	50,931
Non-operating Income	2	1	1	—	—
Non-operating Expenses	32	29	26	—	—
Pre-tax Income	21,469	29,875	34,160	42,546	50,988
Income Taxes	5,925	7,965	8,778	11,786	13,148
Net Income	15,544	21,910	25,382	30,760	37,840
EBITDA	22,602	31,022	35,980	45,104	53,456
Gross Margin	53.0%	55.8%	54.6%	53.8%	56.6%
Operating Margin	37.3%	39.3%	36.4%	36.7%	34.3%
ROA	26.7%	29.1%	25.4%	24.7%	24.0%
ROE	48.9%	48.9%	42.2%	32.6%	32.3%