Marvelous Inc.

7844・Prime Market・Information & Communication

Official website

Marvelous Inc.

7844・Prime Market・Information & Communication

Official website

Marvelous Inc.7844

Reference Indicators

Market Cap

279¥100M

P/E (Forecast)

13.6x

P/B

1.0x

Dividend Yield (Forecast)

3.35%

ROE

7.4%

EV/EBITDA

2.3x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	25,728	25,341	29,493	27,963	37,982
Cost of Sales	12,901	13,868	17,473	15,032	24,482
Gross Profit	12,827	11,473	12,020	12,930	13,500
SG&A Expenses	8,227	8,984	9,605	11,113	11,251
Operating Income	4,600	2,488	2,415	1,817	2,248
Non-operating Income	459	513	689	266	628
Non-operating Expenses	5	69	101	283	20
Ordinary Income	5,054	2,931	3,002	1,800	2,856
Extraordinary Income	11	0	0	4	—
Extraordinary Losses	—	—	3,660	156	298
Pre-tax Income	5,065	2,932	-656	1,648	2,558
Income Taxes	1,246	1,001	-140	827	576
Net Income	3,817	1,925	-517	818	1,994
EBITDA	5,963	5,098	3,649	3,162	4,597
Gross Margin	49.9%	45.3%	40.8%	46.2%	35.5%
Operating Margin	17.9%	9.8%	8.2%	6.5%	5.9%
ROA	10.4%	5.3%	-1.5%	2.5%	5.6%
ROE	13.7%	6.6%	-1.8%	3.1%	7.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
デジタルコンテンツ事業	20,489	-58	-0.3%
アミューズメント事業	12,711	3,168	24.9%
音楽映像事業	4,781	910	19.0%