Bushiroad Inc.
7803・Growth Market・Other Products
Bushiroad Inc.7803
Bushiroad Inc.7803
Reference Indicators
Market Cap
677¥100M
P/E (Forecast)
15.9x
P/B
2.3x
Dividend Yield (Forecast)
0.61%
ROE
17.4%
EV/EBITDA
10.5x
Financial Summary
Unit: ¥M
| Item | 2022Jun 2022 | 2023Jun 2023 | 2024Jun 2024 | 2025Jun 2025 | 2026Jun 2026 |
|---|---|---|---|---|---|
Net Sales | 41,966 | 48,799 | 46,262 | 56,175 | 57,823 |
Cost of Sales | 27,308 | 31,893 | 30,861 | 36,166 | 37,377 |
Gross Profit | 14,658 | 16,906 | 15,401 | 20,009 | 20,446 |
SG&A Expenses | 11,267 | 13,520 | 14,519 | 15,141 | 15,691 |
Operating Income | 3,390 | 3,385 | 882 | 4,868 | 4,754 |
Non-operating Income | 1,835 | 1,220 | 1,113 | 643 | 1,327 |
Non-operating Expenses | 112 | 102 | 97 | 666 | 151 |
Ordinary Income | 5,113 | 4,503 | 1,898 | 4,844 | 5,930 |
Extraordinary Income | — | 109 | 185 | 165 | 1,384 |
Extraordinary Losses | 239 | 1,170 | 151 | 190 | — |
Pre-tax Income | 4,873 | 3,442 | 1,932 | 4,820 | 7,315 |
Income Taxes | 1,401 | 1,346 | 1,038 | 1,231 | 2,472 |
Net Income | 3,508 | 2,050 | 804 | 3,418 | 4,565 |
EBITDA | 3,921 | 4,119 | 1,680 | 5,521 | 5,483 |
Gross Margin | 34.9% | 34.6% | 33.3% | 35.6% | 35.4% |
Operating Margin | 8.1% | 6.9% | 1.9% | 8.7% | 8.2% |
ROA | 8.0% | 4.4% | 1.6% | 6.9% | 7.4% |
ROE | 24.3% | 11.0% | 3.7% | 14.9% | 17.4% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| エンターテイメント事業 | 49,851 | 4,694 | 9.4% |
| スポーツ事業 | 6,324 | 173 | 2.7% |