Jimoty,Inc.
7082・Growth Market・Services
Jimoty,Inc.7082
Jimoty,Inc.7082
Reference Indicators
Market Cap
140¥100M
P/E (Forecast)
36.0x
P/B
8.1x
Dividend Yield (Forecast)
0.00%
ROE
31.1%
EV/EBITDA
21.7x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 1,711 | 1,802 | 1,751 | 1,774 | 1,932 |
Cost of Sales | 211 | 178 | 169 | 183 | 165 |
Gross Profit | 1,499 | 1,623 | 1,582 | 1,590 | 1,766 |
SG&A Expenses | 1,121 | 1,162 | 1,073 | 1,030 | 1,216 |
Operating Income | 377 | 461 | 508 | 559 | 549 |
Non-operating Income | 3 | 22 | 13 | 6 | 10 |
Non-operating Expenses | 7 | 2 | 3 | 2 | 4 |
Ordinary Income | 373 | 481 | 519 | 564 | 555 |
Extraordinary Income | — | — | — | — | 0 |
Extraordinary Losses | — | 9 | 7 | 1 | 8 |
Pre-tax Income | 373 | 471 | 511 | 563 | 547 |
Income Taxes | 9 | 64 | 77 | 91 | 75 |
Net Income | 363 | 406 | 433 | 471 | 472 |
EBITDA | 381 | 466 | 508 | 571 | 577 |
Gross Margin | 87.6% | 90.1% | 90.3% | 89.7% | 91.4% |
Operating Margin | 22.0% | 25.6% | 29.1% | 31.5% | 28.4% |
ROA | 23.1% | 26.3% | 29.0% | 27.4% | 19.3% |
ROE | 30.7% | 39.5% | 41.8% | 40.5% | 31.1% |