adish Co., Ltd.

7093・Growth Market・Services

Official website

adish Co., Ltd.

7093・Growth Market・Services

Official website

adish Co., Ltd.7093

Reference Indicators

Market Cap

11¥100M

P/E (Forecast)

18.3x

P/B

2.0x

Dividend Yield (Forecast)

0.00%

ROE

-0.4%

EV/EBITDA

42.1x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	2,992	3,420	3,520	3,592	3,696
Cost of Sales	1,897	2,169	2,521	2,630	2,703
Gross Profit	1,095	1,251	999	962	992
SG&A Expenses	1,043	1,153	1,171	1,094	989
Operating Income	51	98	-171	-132	2
Non-operating Income	27	13	3	18	24
Non-operating Expenses	9	4	3	4	8
Ordinary Income	70	107	-172	-117	18
Extraordinary Losses	0	0	3	0	—
Pre-tax Income	70	107	-175	-117	18
Income Taxes	21	31	18	-2	20
Net Income	48	77	-193	-115	-1
EBITDA	65	115	-151	-114	20
Gross Margin	36.6%	36.6%	28.4%	26.8%	26.8%
Operating Margin	1.7%	2.9%	-4.9%	-3.7%	0.1%
ROA	4.2%	5.3%	-16.4%	-8.6%	-0.1%
ROE	7.9%	11.2%	-44.7%	-33.8%	-0.4%