baby calendar inc.

7363・Growth Market・Services

Official website

baby calendar inc.

7363・Growth Market・Services

Official website

baby calendar inc.7363

Reference Indicators

Market Cap

10¥100M

P/E (Forecast)

13.0x

P/B

1.3x

Dividend Yield (Forecast)

0.00%

ROE

6.4%

EV/EBITDA

2.8x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	1,042	1,084	1,203	1,528	1,927
Cost of Sales	336	299	432	514	600
Gross Profit	706	785	771	1,013	1,327
SG&A Expenses	577	746	802	967	1,113
Operating Income	129	38	-31	46	214
Non-operating Income	2	0	8	1	0
Non-operating Expenses	15	1	3	3	10
Ordinary Income	115	36	-26	43	204
Extraordinary Losses	—	—	18	87	119
Pre-tax Income	115	36	-45	-43	85
Income Taxes	40	15	55	-28	40
Net Income	75	21	-100	-15	44
EBITDA	163	74	23	119	312
Gross Margin	67.7%	72.4%	64.1%	66.3%	68.9%
Operating Margin	12.4%	3.5%	-2.6%	3.0%	11.1%
ROA	5.5%	1.9%	-9.9%	-1.0%	2.5%
ROE	12.3%	2.5%	-14.2%	-2.1%	6.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
メディア事業	1,244	344	27.7%
医療法人向け事業	283	-3	-1.1%