Macbee Planet, Inc.
7095・Prime Market・Services
Macbee Planet, Inc.7095
Macbee Planet, Inc.7095
Reference Indicators
Market Cap
169¥100M
P/E (Forecast)
7.6x
P/B
1.1x
Dividend Yield (Forecast)
4.76%
ROE
19.0%
EV/EBITDA
2.4x
Financial Summary
Unit: ¥M
| Item | 2022Apr 2022 | 2023Apr 2023 | 2024Apr 2024 | 2025Apr 2025 | 2026Apr 2026 |
|---|---|---|---|---|---|
Net Sales | 14,425 | 19,589 | 39,405 | 51,675 | 50,579 |
Cost of Sales | 11,775 | 15,521 | 31,452 | 42,438 | 41,937 |
Gross Profit | 2,649 | 4,067 | 7,953 | 9,236 | 8,642 |
SG&A Expenses | 1,412 | 1,905 | 4,282 | 4,041 | 4,991 |
Operating Income | 1,237 | 2,162 | 3,670 | 5,171 | 3,650 |
Non-operating Income | 0 | 10 | 51 | 8 | — |
Non-operating Expenses | 4 | 64 | 53 | 71 | — |
Ordinary Income | 1,233 | 2,108 | 3,668 | 4,576 | — |
Extraordinary Income | — | 244 | — | — | — |
Extraordinary Losses | 23 | 184 | 37 | 205 | — |
Pre-tax Income | 1,209 | 2,168 | 3,630 | 5,072 | 3,617 |
Income Taxes | 456 | 609 | 1,344 | 1,626 | 1,263 |
Net Income | 760 | 1,567 | 2,282 | 3,443 | 2,353 |
EBITDA | 1,391 | 2,363 | 4,113 | 5,453 | 3,952 |
Gross Margin | 18.4% | 20.8% | 20.2% | 17.9% | 17.1% |
Operating Margin | 8.6% | 11.0% | 9.3% | 10.0% | 7.2% |
ROA | 12.9% | 8.9% | 11.3% | 14.9% | 9.8% |
ROE | 33.1% | 29.0% | 25.3% | 26.2% | 19.0% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| ＬＴＶマーケティング事業 | 50,717 | 7,201 | 14.2% |
| その他 | 957 | 368 | 38.5% |