BRIDGE International Corp.

7039・Growth Market・Services

Official website

BRIDGE International Corp.

7039・Growth Market・Services

Official website

BRIDGE International Corp.7039

Reference Indicators

Market Cap

65¥100M

P/E (Forecast)

9.5x

P/B

1.3x

Dividend Yield (Forecast)

5.51%

ROE

11.8%

EV/EBITDA

3.7x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	5,593	6,707	7,020	8,615	8,564
Cost of Sales	3,865	4,545	4,756	5,768	5,651
Gross Profit	1,728	2,162	2,263	2,846	2,913
SG&A Expenses	1,083	1,280	1,349	1,896	2,040
Operating Income	644	881	913	950	873
Non-operating Income	7	7	4	57	11
Non-operating Expenses	2	2	1	9	19
Ordinary Income	649	886	916	998	865
Extraordinary Losses	35	—	—	42	58
Pre-tax Income	614	886	916	955	807
Income Taxes	121	292	272	291	273
Net Income	493	594	644	661	536
EBITDA	855	1,128	1,151	1,178	1,055
Gross Margin	30.9%	32.2%	32.2%	33.0%	34.0%
Operating Margin	11.5%	13.1%	13.0%	11.0%	10.2%
ROA	12.0%	12.8%	12.4%	11.1%	9.5%
ROE	18.3%	18.3%	16.7%	15.5%	11.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
研修事業	2,381	267	11.2%
インサイドセールスアウトソーシング事業	4,630	562	12.1%
プロセス・テクノロジー事業	1,552	92	5.9%