TWOSTONE&Sons CO.LTD.
7352・Growth Market・Services
TWOSTONE&Sons CO.LTD.7352
TWOSTONE&Sons CO.LTD.7352
Reference Indicators
Market Cap
149¥100M
P/E (Forecast)
22.3x
P/B
4.3x
Dividend Yield (Forecast)
0.30%
ROE
15.9%
EV/EBITDA
13.4x
Financial Summary
Unit: ¥M
| Item | 2021Aug 2021 | 2022Aug 2022 | 2023Aug 2023 | 2024Aug 2024 | 2025Aug 2025 |
|---|---|---|---|---|---|
Net Sales | 4,283 | 6,870 | 10,056 | 14,290 | 18,077 |
Cost of Sales | 2,918 | 4,796 | 7,342 | 10,169 | 12,565 |
Gross Profit | 1,365 | 2,074 | 2,714 | 4,121 | 5,511 |
SG&A Expenses | 1,237 | 1,878 | 2,394 | 3,646 | 4,691 |
Operating Income | 127 | 195 | 319 | 474 | 819 |
Non-operating Income | 10 | 12 | 3 | 17 | 30 |
Non-operating Expenses | 6 | 7 | 9 | 46 | 42 |
Ordinary Income | 131 | 200 | 313 | 445 | 807 |
Extraordinary Income | — | 23 | — | — | 10 |
Extraordinary Losses | 10 | 9 | 53 | 17 | — |
Pre-tax Income | 121 | 213 | 259 | 427 | 818 |
Income Taxes | 45 | 78 | 89 | 238 | 288 |
Net Income | 75 | 134 | 170 | 188 | 494 |
EBITDA | — | — | 377 | 645 | 1,044 |
Gross Margin | 31.9% | 30.2% | 27.0% | 28.8% | 30.5% |
Operating Margin | 3.0% | 2.8% | 3.2% | 3.3% | 4.5% |
ROA | 5.7% | 5.4% | 4.2% | 2.7% | 5.0% |
ROE | 14.1% | 20.5% | 21.0% | 10.0% | 15.9% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| エンジニアプラットフォームサービス | 15,758 | 1,148 | 7.3% |
| マーケティングプラットフォームサービス | 454 | 48 | 10.6% |
| コンサル・アドバイザリーサービス | 1,864 | 487 | 26.1% |