IMAGE MAGIC Inc.

7793・Growth Market・Other Products

Official website

IMAGE MAGIC Inc.

7793・Growth Market・Other Products

Official website

IMAGE MAGIC Inc.7793

Reference Indicators

Market Cap

34¥100M

P/E (Forecast)

7.6x

P/B

1.6x

Dividend Yield (Forecast)

2.62%

ROE

17.1%

EV/EBITDA

2.9x

Financial Summary

Unit: ¥M

Item	2022Apr 2022	2023Apr 2023	2024Dec 2024	2025Dec 2025
Net Sales	4,896	5,291	7,767	9,402
Gross Profit	1,668	1,694	2,960	3,794
SG&A Expenses	1,362	1,624	2,520	3,238
Operating Income	305	69	439	556
Non-operating Income	2	11	13	7
Non-operating Expenses	20	4	3	4
Ordinary Income	286	76	449	558
Extraordinary Income	47	1	—	—
Extraordinary Losses	9	2	69	123
Pre-tax Income	324	75	380	435
Income Taxes	89	26	121	105
Net Income	234	48	258	329
EBITDA	476	261	635	825
Gross Margin	34.1%	32.0%	38.1%	40.4%
Operating Margin	6.2%	1.3%	5.7%	5.9%
ROA	10.0%	2.1%	8.6%	9.4%
ROE	25.3%	3.8%	15.5%	17.1%