Smile Holdings Inc.

7084・Growth Market・Services

Official website

Smile Holdings Inc.

7084・Growth Market・Services

Official website

Smile Holdings Inc.7084

Reference Indicators

Market Cap

90¥100M

P/E (Forecast)

—

P/B

1.4x

Dividend Yield (Forecast)

3.45%

ROE

3.5%

EV/EBITDA

8.9x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	10,659	11,860	12,867	13,656	14,517
Cost of Sales	9,629	10,596	11,273	11,722	12,304
Gross Profit	1,029	1,264	1,594	1,933	2,212
SG&A Expenses	1,244	1,295	1,361	1,522	1,842
Operating Income	-214	-31	232	410	370
Non-operating Income	1,425	440	107	31	77
Non-operating Expenses	63	30	28	28	97
Ordinary Income	1,147	378	311	413	350
Extraordinary Income	—	—	3	74	—
Extraordinary Losses	82	48	50	61	0
Pre-tax Income	1,065	330	264	426	350
Income Taxes	379	141	132	275	129
Net Income	686	188	132	151	220
EBITDA	626	830	1,058	1,174	1,110
Gross Margin	9.7%	10.7%	12.4%	14.2%	15.2%
Operating Margin	-2.0%	-0.3%	1.8%	3.0%	2.5%
ROA	4.7%	1.4%	0.9%	1.0%	1.3%
ROE	12.1%	3.1%	2.1%	2.4%	3.5%