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

23¥100M

P/E (Forecast)

9.3x

P/B

1.5x

Dividend Yield (Forecast)

1.36%

ROE

15.4%

EV/EBITDA

2.7x

Financial Summary

Unit: ¥M

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