TDSE Inc.
7046・Growth Market・Services
TDSE Inc.7046
TDSE Inc.7046
Reference Indicators
Market Cap
29¥100M
P/E (Forecast)
32.0x
P/B
1.1x
Dividend Yield (Forecast)
0.77%
ROE
7.6%
EV/EBITDA
2.7x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 1,723 | 2,415 | 2,521 | 2,699 | 3,005 |
Cost of Sales | 1,018 | 1,565 | 1,625 | 1,773 | 1,901 |
Gross Profit | 705 | 850 | 895 | 925 | 1,104 |
SG&A Expenses | 487 | 585 | 623 | 726 | 890 |
Operating Income | 217 | 265 | 271 | 198 | 214 |
Non-operating Income | 1 | 1 | 3 | 3 | 18 |
Non-operating Expenses | — | 0 | 0 | 0 | 0 |
Ordinary Income | 219 | 267 | 274 | 201 | 232 |
Extraordinary Income | 0 | 0 | 1 | — | 0 |
Extraordinary Losses | 0 | 40 | 0 | 0 | — |
Pre-tax Income | 218 | 227 | 276 | 201 | 233 |
Income Taxes | 70 | 59 | 75 | 64 | 58 |
Net Income | 148 | 168 | 200 | 136 | 174 |
EBITDA | 226 | 275 | 284 | 221 | 268 |
Gross Margin | 40.9% | 35.2% | 35.5% | 34.3% | 36.7% |
Operating Margin | 12.6% | 11.0% | 10.8% | 7.4% | 7.1% |
ROA | 7.2% | 7.2% | 8.2% | 5.0% | 5.9% |
ROE | 9.0% | 9.4% | 10.2% | 6.4% | 7.6% |