SPRIX, Ltd.
7030・Standard Market・Services
SPRIX, Ltd.7030
SPRIX, Ltd.7030
Reference Indicators
Market Cap
186¥100M
P/E (Forecast)
13.3x
P/B
1.8x
Dividend Yield (Forecast)
3.68%
ROE
11.2%
EV/EBITDA
4.3x
Financial Summary
Unit: ¥M
| Item | 2021Sep 2021 | 2022Sep 2022 | 2023Sep 2023 | 2024Sep 2024 | 2025Sep 2025 |
|---|---|---|---|---|---|
Net Sales | 25,901 | 29,352 | 30,363 | 31,860 | 35,127 |
Cost of Sales | 17,188 | 19,633 | 20,495 | 21,928 | 24,111 |
Gross Profit | 8,713 | 9,718 | 9,868 | 9,932 | 11,015 |
SG&A Expenses | 6,276 | 6,940 | 8,549 | 8,838 | 8,845 |
Operating Income | 2,437 | 2,778 | 1,318 | 1,093 | 2,170 |
Non-operating Income | 19 | 17 | 9 | 56 | 62 |
Non-operating Expenses | 22 | 13 | 9 | 15 | 15 |
Ordinary Income | 2,434 | 2,782 | 1,319 | 1,134 | 2,218 |
Extraordinary Income | 55 | 30 | — | 22 | 3 |
Extraordinary Losses | 88 | 150 | 200 | 143 | 352 |
Pre-tax Income | 2,401 | 2,661 | 1,118 | 1,013 | 1,869 |
Income Taxes | 954 | 1,061 | 557 | 513 | 781 |
Net Income | 1,467 | 1,607 | 561 | 500 | 1,087 |
EBITDA | 3,363 | 3,905 | 2,489 | 2,219 | 3,116 |
Gross Margin | 33.6% | 33.1% | 32.5% | 31.2% | 31.4% |
Operating Margin | 9.4% | 9.5% | 4.3% | 3.4% | 6.2% |
ROA | 7.6% | 8.2% | 2.8% | 2.4% | 4.8% |
ROE | 17.4% | 17.3% | 5.8% | 5.2% | 11.2% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 森塾 | 18,562 | 4,779 | 25.7% |
| 湘南ゼミナール | 9,295 | 740 | 8.0% |
| 河合塾マナビス | 3,355 | 398 | 11.9% |
| その他 | 3,914 | -1,207 | -30.8% |