INCLUSIVE Inc.
7078・Growth Market・Services
INCLUSIVE Inc.7078
INCLUSIVE Inc.7078
Reference Indicators
Market Cap
34¥100M
P/E (Forecast)
—
P/B
2.2x
Dividend Yield (Forecast)
0.00%
ROE
-11.4%
EV/EBITDA
—
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 1,743 | 4,804 | 5,359 | 4,897 | 4,560 |
Cost of Sales | 927 | 2,885 | 3,137 | 3,006 | 2,861 |
Gross Profit | 816 | 1,919 | 2,221 | 1,890 | 1,699 |
SG&A Expenses | 859 | 2,273 | 2,316 | 2,257 | 2,117 |
Operating Income | -42 | -354 | -94 | -366 | -417 |
Non-operating Income | 15 | 24 | 7 | 22 | 17 |
Non-operating Expenses | 4 | 17 | 15 | 9 | 28 |
Ordinary Income | -30 | -347 | -103 | -353 | -428 |
Extraordinary Income | — | 171 | 599 | 194 | 182 |
Extraordinary Losses | 58 | 632 | 113 | 1,230 | 8 |
Pre-tax Income | -89 | -808 | 382 | -1,390 | -255 |
Income Taxes | 19 | 100 | 66 | -64 | -29 |
Net Income | -115 | -871 | 313 | -1,073 | -174 |
EBITDA | 49 | -46 | 163 | 9 | -350 |
Gross Margin | 46.8% | 39.9% | 41.5% | 38.6% | 37.3% |
Operating Margin | -2.4% | -7.4% | -1.8% | -7.5% | -9.2% |
ROA | -3.7% | -15.8% | 5.9% | -28.5% | -5.2% |
ROE | -6.2% | -35.7% | 12.0% | -47.9% | -11.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| ブランドコンサルティング | 2,209 | -184 | -8.3% |
| 食関連 | 2,211 | 87 | 3.9% |
| 宇宙関連 | 30 | -3 | -10.0% |
| 投資 | 109 | 21 | 19.3% |