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

72¥100M

P/E (Forecast)

8.9x

P/B

1.0x

Dividend Yield (Forecast)

2.71%

ROE

10.5%

EV/EBITDA

4.1x

Financial Summary

Unit: ¥M

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