Media Research Institute,Inc.

9242・Growth Market・Services

Official website

Media Research Institute,Inc.

9242・Growth Market・Services

Official website

Media Research Institute,Inc.9242

Reference Indicators

Market Cap

25¥100M

P/E (Forecast)

10.1x

P/B

1.6x

Dividend Yield (Forecast)

1.24%

ROE

15.4%

EV/EBITDA

3.3x

Financial Summary

Unit: ¥M

Item	2021Jul 2021	2022Jul 2022	2023Jul 2023	2024Jul 2024	2025Jul 2025
Net Sales	671	776	955	1,155	1,536
Cost of Sales	137	172	239	281	450
Gross Profit	533	603	715	874	1,086
SG&A Expenses	355	421	512	684	792
Operating Income	178	182	202	189	294
Non-operating Income	8	5	2	4	3
Non-operating Expenses	—	3	3	0	—
Ordinary Income	187	184	201	193	297
Extraordinary Income	14	15	—	2	—
Extraordinary Losses	0	2	10	0	1
Pre-tax Income	201	197	190	195	295
Income Taxes	67	66	69	90	78
Net Income	137	131	121	105	217
EBITDA	188	197	220	209	328
Gross Margin	79.5%	77.8%	74.9%	75.7%	70.7%
Operating Margin	26.6%	23.5%	21.2%	16.4%	19.1%
ROA	19.2%	10.9%	9.0%	6.8%	12.2%
ROE	27.0%	16.1%	10.9%	8.4%	15.4%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
キャリア支援事業	1,289	603	46.8%
WEBコンテンツサービス事業	246	-17	-6.9%