JAIC Co., Ltd.

7073・Growth Market・Services

Official website

JAIC Co., Ltd.

7073・Growth Market・Services

Official website

JAIC Co., Ltd.7073

Reference Indicators

Market Cap

23¥100M

P/E (Forecast)

18.4x

P/B

2.2x

Dividend Yield (Forecast)

2.20%

ROE

12.7%

EV/EBITDA

5.0x

Financial Summary

Unit: ¥M

Item	2022Jan 2022	2023Jan 2023	2024Jan 2024	2025Jan 2025	2026Jan 2026
Net Sales	2,593	3,206	3,675	4,190	4,475
Cost of Sales	158	204	361	581	748
Gross Profit	2,434	3,001	3,314	3,608	3,727
SG&A Expenses	2,343	2,786	3,262	3,370	3,523
Operating Income	91	214	52	238	203
Non-operating Income	26	16	15	7	7
Non-operating Expenses	9	6	9	10	17
Ordinary Income	108	224	58	235	193
Extraordinary Income	27	0	17	1	13
Extraordinary Losses	0	0	15	6	0
Pre-tax Income	135	225	60	230	206
Income Taxes	45	86	54	92	76
Net Income	90	140	5	137	130
EBITDA	143	316	206	384	354
Gross Margin	93.9%	93.6%	90.2%	86.1%	83.3%
Operating Margin	3.5%	6.7%	1.4%	5.7%	4.5%
ROA	4.3%	4.8%	0.2%	4.9%	4.2%
ROE	11.3%	15.9%	0.7%	14.8%	12.7%