Goodpatch Inc.
7351・Growth Market・Services
Goodpatch Inc.7351
Goodpatch Inc.7351
Reference Indicators
Market Cap
40¥100M
P/E (Forecast)
9.3x
P/B
0.9x
Dividend Yield (Forecast)
2.29%
ROE
10.2%
EV/EBITDA
2.4x
Financial Summary
Unit: ¥M
| Item | 2021Aug 2021 | 2022Aug 2022 | 2023Aug 2023 | 2024Aug 2024 | 2025Aug 2025 |
|---|---|---|---|---|---|
Net Sales | 2,741 | 3,724 | 3,928 | 3,942 | 5,085 |
Cost of Sales | 1,011 | 1,448 | 1,656 | 1,759 | 2,143 |
Gross Profit | 1,729 | 2,276 | 2,272 | 2,183 | 2,942 |
SG&A Expenses | 1,323 | 1,881 | 1,973 | 2,148 | 2,385 |
Operating Income | 406 | 394 | 298 | 34 | 557 |
Non-operating Income | 9 | 12 | 11 | 18 | 63 |
Non-operating Expenses | 21 | 10 | 11 | 6 | 8 |
Ordinary Income | 393 | 395 | 299 | 46 | 613 |
Extraordinary Income | — | — | 46 | 0 | 8 |
Extraordinary Losses | — | 246 | — | — | — |
Pre-tax Income | 393 | 149 | 345 | 47 | 621 |
Income Taxes | 66 | 76 | 129 | 35 | 220 |
Net Income | 327 | 72 | 216 | 11 | 407 |
EBITDA | 459 | 475 | 385 | 118 | 642 |
Gross Margin | 63.1% | 61.1% | 57.8% | 55.4% | 57.9% |
Operating Margin | 14.8% | 10.6% | 7.6% | 0.9% | 11.0% |
ROA | 9.5% | 1.7% | 4.6% | 0.2% | 7.8% |
ROE | 18.7% | 2.5% | 6.1% | 0.3% | 10.2% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| デザインパートナー事業 | 4,696 | 611 | 13.0% |
| デザインプラットフォーム事業 | 389 | -54 | -13.9% |