Management Solutions Co.,Ltd.

7033・Prime Market・Services

Official website

Management Solutions Co.,Ltd.

7033・Prime Market・Services

Official website

Management Solutions Co.,Ltd.7033

Reference Indicators

Market Cap

234¥100M

P/E (Forecast)

10.7x

P/B

3.7x

Dividend Yield (Forecast)

3.59%

ROE

31.5%

EV/EBITDA

6.6x

Financial Summary

Unit: ¥M

Item	2021Oct 2021	2022Oct 2022	2023Oct 2023	2024Dec 2024	2025Dec 2025
Net Sales	7,359	12,000	16,931	23,273	23,066
Cost of Sales	4,475	7,770	10,593	13,690	13,484
Gross Profit	2,883	4,229	6,337	9,582	9,581
SG&A Expenses	1,961	3,494	4,130	6,776	6,839
Operating Income	922	734	2,207	2,806	2,742
Non-operating Income	13	22	49	36	27
Non-operating Expenses	3	11	10	30	27
Ordinary Income	932	745	2,246	2,811	2,741
Extraordinary Losses	10	—	—	—	88
Pre-tax Income	922	745	2,246	2,811	2,652
Income Taxes	236	212	611	727	835
Net Income	678	517	1,620	2,070	1,798
EBITDA	1,042	939	2,497	3,166	3,105
Gross Margin	39.2%	35.2%	37.4%	41.2%	41.5%
Operating Margin	12.5%	6.1%	13.0%	12.1%	11.9%
ROA	17.8%	8.5%	23.0%	26.5%	20.6%
ROE	35.2%	21.3%	47.7%	42.6%	31.5%