W TOKYO Inc.

9159・Growth Market・Services

Official website

W TOKYO Inc.

9159・Growth Market・Services

Official website

W TOKYO Inc.9159

Reference Indicators

Market Cap

52¥100M

P/E (Forecast)

14.8x

P/B

3.2x

Dividend Yield (Forecast)

0.00%

ROE

10.7%

EV/EBITDA

8.9x

Financial Summary

Unit: ¥M

Item	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	3,616	3,957	3,925
Cost of Sales	2,027	2,441	2,545
Gross Profit	1,588	1,516	1,380
SG&A Expenses	942	1,008	1,028
Operating Income	645	508	351
Non-operating Income	0	0	2
Non-operating Expenses	25	12	12
Ordinary Income	620	496	341
Extraordinary Income	—	—	7
Extraordinary Losses	1	—	37
Pre-tax Income	619	496	311
Income Taxes	213	168	138
Net Income	406	327	173
EBITDA	739	602	444
Gross Margin	43.9%	38.3%	35.2%
Operating Margin	17.8%	12.8%	9.0%
ROA	13.0%	10.6%	6.7%
ROE	45.4%	22.4%	10.7%