Tokyo Communications Group,Inc.

7359・Growth Market・Services

Official website

Tokyo Communications Group,Inc.

7359・Growth Market・Services

Official website

Tokyo Communications Group,Inc.7359

Reference Indicators

Market Cap

23¥100M

P/E (Forecast)

20.6x

P/B

3.0x

Dividend Yield (Forecast)

0.00%

ROE

35.5%

EV/EBITDA

5.0x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	4,731	5,071	6,219	5,861	6,219
Cost of Sales	517	849	1,096	1,218	1,387
Gross Profit	4,213	4,221	5,122	4,642	4,831
SG&A Expenses	3,748	4,276	5,256	4,873	4,635
Operating Income	465	-54	-133	-230	195
Non-operating Income	37	42	560	154	549
Non-operating Expenses	78	32	68	135	79
Ordinary Income	424	-45	357	-211	665
Extraordinary Income	—	1	3	20	—
Extraordinary Losses	12	98	—	63	—
Pre-tax Income	411	-141	360	-255	665
Income Taxes	209	125	75	69	-10
Net Income	202	-265	-204	-413	230
EBITDA	707	318	210	154	556
Gross Margin	89.1%	83.2%	82.4%	79.2%	77.7%
Operating Margin	9.8%	-1.1%	-2.2%	-3.9%	3.1%
ROA	5.1%	-6.8%	-4.1%	-11.0%	6.3%
ROE	19.6%	-26.5%	-21.6%	-77.3%	35.5%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
メディア事業	3,414	363	10.6%
プラットフォーム事業	2,221	333	15.0%
その他	605	-27	-4.5%