Green Earth Institute Co., Ltd.

9212・Growth Market・Services

Official website

Green Earth Institute Co., Ltd.

9212・Growth Market・Services

Official website

Green Earth Institute Co., Ltd.9212

Reference Indicators

Market Cap

31¥100M

P/E (Forecast)

21.4x

P/B

1.5x

Dividend Yield (Forecast)

0.00%

ROE

6.2%

EV/EBITDA

43.6x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	502	585	897	1,002	1,075
Cost of Sales	191	255	478	560	432
Gross Profit	311	329	419	441	642
SG&A Expenses	374	428	526	590	646
Operating Income	-63	-99	-106	-148	-4
Non-operating Income	5	12	0	12	162
Non-operating Expenses	5	27	1	2	1
Ordinary Income	-63	-113	-108	-138	156
Extraordinary Income	—	0	—	6	—
Extraordinary Losses	—	109	0	0	0
Pre-tax Income	-63	-223	-108	-131	156
Income Taxes	10	10	4	2	29
Net Income	-74	-234	-112	-133	127
EBITDA	-33	-73	-99	-134	28
Gross Margin	61.9%	56.4%	46.7%	44.1%	59.7%
Operating Margin	-12.6%	-16.9%	-11.9%	-14.8%	-0.4%
ROA	-6.6%	-6.9%	-4.2%	-4.9%	4.3%
ROE	-9.3%	-10.6%	-5.3%	-6.8%	6.2%