Bewith, Inc.
9216・Prime Market・Services
Bewith, Inc.9216
Bewith, Inc.9216
Reference Indicators
Market Cap
234¥100M
P/E (Forecast)
—
P/B
2.7x
Dividend Yield (Forecast)
4.73%
ROE
6.6%
EV/EBITDA
11.1x
Financial Summary
Unit: ¥M
| Item | 2022May 2022 | 2023May 2023 | 2024May 2024 | 2025May 2025 | 2026May 2026 |
|---|---|---|---|---|---|
Net Sales | 32,405 | 35,158 | 38,253 | 36,424 | 36,322 |
Cost of Sales | 27,048 | 29,763 | 32,186 | 31,236 | 30,964 |
Gross Profit | 5,356 | 5,395 | 6,066 | 5,187 | 5,358 |
SG&A Expenses | 2,791 | 3,170 | 3,523 | 4,117 | 4,191 |
Operating Income | 2,565 | 2,225 | 2,543 | 1,069 | 1,167 |
Non-operating Income | 61 | 61 | 16 | 8 | 28 |
Non-operating Expenses | 35 | 17 | 31 | 74 | 13 |
Ordinary Income | 2,591 | 2,269 | 2,527 | 1,004 | 1,181 |
Extraordinary Income | — | — | 13 | 75 | 0 |
Extraordinary Losses | 1 | 0 | 3 | 245 | 167 |
Pre-tax Income | 2,590 | 2,268 | 2,537 | 834 | 1,013 |
Income Taxes | 813 | 590 | 704 | 372 | 438 |
Net Income | 1,776 | 1,678 | 1,833 | 452 | 579 |
EBITDA | 2,766 | 2,456 | 2,851 | 1,469 | 1,663 |
Gross Margin | 16.5% | 15.3% | 15.9% | 14.2% | 14.8% |
Operating Margin | 7.9% | 6.3% | 6.6% | 2.9% | 3.2% |
ROA | 16.9% | 13.7% | 13.0% | 3.1% | 3.5% |
ROE | 32.9% | 23.2% | 21.5% | 5.0% | 6.6% |