BIPROGY Inc.

8056・Prime Market・Information & Communication

Official website

BIPROGY Inc.

8056・Prime Market・Information & Communication

Official website

BIPROGY Inc.8056

Reference Indicators

Market Cap

4,600¥100M

P/E (Forecast)

13.9x

P/B

2.5x

Dividend Yield (Forecast)

3.01%

ROE

17.4%

EV/EBITDA

6.8x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	317,600	339,898	370,142	404,010	433,686
Cost of Sales	234,462	250,547	272,968	298,179	317,677
Gross Profit	83,138	89,350	97,173	105,831	116,009
SG&A Expenses	56,466	59,955	63,360	67,410	72,441
Operating Income	27,425	29,673	33,287	39,066	42,604
Pre-tax Income	29,575	30,001	34,164	38,789	43,845
Income Taxes	8,915	9,661	8,662	11,526	12,353
Net Income	20,490	20,203	25,246	26,965	31,209
EBITDA	44,117	45,900	51,147	57,007	60,502
Gross Margin	26.2%	26.3%	26.3%	26.2%	26.7%
Operating Margin	8.6%	8.7%	9.0%	9.7%	9.8%
ROA	7.6%	7.2%	8.0%	8.1%	8.2%
ROE	14.0%	14.4%	15.2%	16.0%	17.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
システムサービス	140,845	51,127	36.3%
サポートサービス	59,942	18,953	31.6%
アウトソーシング	97,245	21,353	22.0%
ソフトウェア	47,444	7,542	15.9%
ハードウェア	75,264	13,638	18.1%
その他	12,944	3,393	26.2%