i-mobile Co.,Ltd.
6535・Prime Market・Services
i-mobile Co.,Ltd.6535
i-mobile Co.,Ltd.6535
Reference Indicators
Market Cap
317¥100M
P/E (Forecast)
9.8x
P/B
1.9x
Dividend Yield (Forecast)
4.95%
ROE
18.7%
EV/EBITDA
2.6x
Financial Summary
Unit: ¥M
| Item | 2021Jul 2021 | 2022Jul 2022 | 2023Jul 2023 | 2024Jul 2024 | 2025Jul 2025 |
|---|---|---|---|---|---|
Net Sales | 17,833 | 13,933 | 16,426 | 18,735 | 21,528 |
Cost of Sales | 6,196 | 14 | 25 | 32 | 28 |
Gross Profit | 11,636 | 13,918 | 16,401 | 18,702 | 21,500 |
SG&A Expenses | 8,254 | 10,125 | 12,875 | 15,153 | 17,367 |
Operating Income | 3,382 | 3,793 | 3,525 | 3,549 | 4,133 |
Non-operating Income | 26 | 98 | 23 | 25 | 19 |
Non-operating Expenses | 42 | 52 | 114 | 115 | 83 |
Ordinary Income | 3,366 | 3,839 | 3,434 | 3,459 | 4,069 |
Extraordinary Income | — | 3 | — | 44 | 252 |
Extraordinary Losses | 48 | — | 23 | 58 | 197 |
Pre-tax Income | 3,317 | 3,842 | 3,410 | 3,446 | 4,124 |
Income Taxes | 1,017 | 1,163 | 1,006 | 1,025 | 1,167 |
Net Income | 2,299 | 2,678 | 2,404 | 2,420 | 2,957 |
EBITDA | 3,539 | 3,963 | 3,709 | 3,798 | 4,363 |
Gross Margin | 65.3% | 99.9% | 99.8% | 99.8% | 99.9% |
Operating Margin | 19.0% | 27.2% | 21.5% | 18.9% | 19.2% |
ROA | 12.1% | 14.7% | 11.1% | 9.9% | 10.8% |
ROE | 16.5% | 19.1% | 17.6% | 16.4% | 18.7% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| コンシューマ事業 | 19,059 | 4,021 | 21.1% |
| インターネット広告事業 | 2,406 | 153 | 6.4% |