SEMBA CORPORATION
6540・Standard Market・Services
SEMBA CORPORATION6540
SEMBA CORPORATION6540
Reference Indicators
Market Cap
161¥100M
P/E (Forecast)
10.0x
P/B
1.1x
Dividend Yield (Forecast)
5.20%
ROE
10.7%
EV/EBITDA
2.6x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 19,270 | 22,810 | 24,886 | 28,956 | 32,831 |
Cost of Sales | 16,051 | 18,994 | 20,378 | 23,201 | 26,742 |
Gross Profit | 3,218 | 3,815 | 4,507 | 5,755 | 6,088 |
SG&A Expenses | 2,755 | 3,039 | 3,220 | 3,837 | 3,783 |
Operating Income | 463 | 776 | 1,287 | 1,918 | 2,305 |
Non-operating Income | 43 | 41 | 91 | 111 | 59 |
Non-operating Expenses | 35 | 80 | 16 | 23 | 15 |
Ordinary Income | 471 | 736 | 1,363 | 2,006 | 2,349 |
Extraordinary Income | 62 | 98 | 175 | 143 | 150 |
Extraordinary Losses | 67 | 0 | 31 | 45 | 94 |
Pre-tax Income | 466 | 834 | 1,507 | 2,104 | 2,405 |
Income Taxes | 169 | 383 | 473 | 605 | 890 |
Net Income | 296 | 451 | 1,033 | 1,499 | 1,515 |
EBITDA | 603 | 911 | 1,432 | 2,055 | 2,428 |
Gross Margin | 16.7% | 16.7% | 18.1% | 19.9% | 18.5% |
Operating Margin | 2.4% | 3.4% | 5.2% | 6.6% | 7.0% |
ROA | 1.8% | 2.6% | 5.3% | 6.4% | 6.8% |
ROE | 2.8% | 4.1% | 8.8% | 11.6% | 10.7% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 商環境創造事業 | 0 | 0 | 0.0% |