SILVER LIFE CO., LTD.

9262・Standard Market・Retail Trade

Official website

SILVER LIFE CO., LTD.

9262・Standard Market・Retail Trade

Official website

SILVER LIFE CO., LTD.9262

Reference Indicators

Market Cap

73¥100M

P/E (Forecast)

9.0x

P/B

1.0x

Dividend Yield (Forecast)

2.71%

ROE

10.5%

EV/EBITDA

4.1x

Financial Summary

Unit: ¥M

Item	2021Jul 2021	2022Jul 2022	2023Jul 2023	2024Jul 2024	2025Jul 2025
Net Sales	10,050	11,215	12,266	13,555	14,918
Cost of Sales	7,329	8,127	8,560	9,190	9,877
Gross Profit	2,720	3,088	3,706	4,365	5,041
SG&A Expenses	1,880	2,527	3,036	3,596	4,190
Operating Income	839	561	670	768	850
Non-operating Income	158	192	229	244	238
Non-operating Expenses	24	44	41	46	73
Ordinary Income	973	709	857	965	1,015
Extraordinary Income	0	22	—	—	—
Extraordinary Losses	106	114	1	9	9
Pre-tax Income	866	617	856	955	1,005
Income Taxes	320	215	253	287	302
Net Income	546	401	602	668	702
EBITDA	1,176	1,171	1,359	1,566	1,782
Gross Margin	27.1%	27.5%	30.2%	32.2%	33.8%
Operating Margin	8.4%	5.0%	5.5%	5.7%	5.7%
ROA	6.6%	4.5%	6.3%	6.8%	6.7%
ROE	11.8%	7.9%	10.7%	10.8%	10.5%