Recovery International Co., Ltd

9214・Growth Market・Services

Official website

Recovery International Co., Ltd

9214・Growth Market・Services

Official website

Recovery International Co., Ltd9214

Reference Indicators

Market Cap

18¥100M

P/E (Forecast)

11.3x

P/B

2.2x

Dividend Yield (Forecast)

0.00%

ROE

16.6%

EV/EBITDA

6.6x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	1,122	1,385	1,605	2,043	2,689
Cost of Sales	666	838	957	1,182	1,522
Gross Profit	456	546	647	860	1,166
SG&A Expenses	310	391	496	679	963
Operating Income	145	154	150	180	203
Non-operating Income	7	4	3	22	6
Non-operating Expenses	3	10	0	1	2
Ordinary Income	148	149	153	201	207
Extraordinary Income	—	—	—	—	0
Extraordinary Losses	—	0	—	—	—
Pre-tax Income	148	148	153	201	207
Income Taxes	48	40	43	55	79
Net Income	100	108	110	145	127
EBITDA	150	164	157	186	215
Gross Margin	40.6%	39.5%	40.3%	42.1%	43.4%
Operating Margin	13.0%	11.2%	9.4%	8.9%	7.6%
ROA	21.3%	13.8%	12.2%	14.0%	9.5%
ROE	59.7%	28.0%	18.4%	21.4%	16.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
訪問看護サービス事業	2,597	774	29.8%
コメディカル人材紹介事業	92	-33	-35.9%