StemCell Institute Inc.

7096・Growth Market・Services

Official website

StemCell Institute Inc.

7096・Growth Market・Services

Official website

StemCell Institute Inc.7096

Reference Indicators

Market Cap

75¥100M

P/E (Forecast)

70.8x

P/B

2.7x

Dividend Yield (Forecast)

0.00%

ROE

5.8%

EV/EBITDA

14.2x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	1,781	2,091	2,481	2,679	2,811
Cost of Sales	670	755	905	987	1,099
Gross Profit	1,111	1,335	1,575	1,692	1,712
SG&A Expenses	884	1,038	1,162	1,273	1,509
Operating Income	226	297	413	418	202
Non-operating Income	1	2	8	13	22
Non-operating Expenses	15	—	4	3	7
Ordinary Income	212	300	417	428	217
Extraordinary Income	—	—	24	136	0
Extraordinary Losses	—	21	0	0	0
Pre-tax Income	212	278	441	565	217
Income Taxes	78	80	130	179	86
Net Income	133	198	310	385	155
EBITDA	323	402	534	546	359
Gross Margin	62.4%	63.9%	63.5%	63.2%	60.9%
Operating Margin	12.7%	14.2%	16.7%	15.6%	7.2%
ROA	2.6%	3.4%	4.8%	5.1%	1.9%
ROE	7.8%	9.0%	12.5%	14.5%	5.8%