Valuence Holdings Inc.

9270・Growth Market・Wholesale Trade

Official website

Valuence Holdings Inc.

9270・Growth Market・Wholesale Trade

Official website

Valuence Holdings Inc.9270

Reference Indicators

Market Cap

292¥100M

P/E (Forecast)

9.2x

P/B

3.7x

Dividend Yield (Forecast)

2.14%

ROE

9.8%

EV/EBITDA

14.6x

Financial Summary

Unit: ¥M

Item	2021Aug 2021	2022Aug 2022	2023Aug 2023	2024Aug 2024	2025Aug 2025
Net Sales	52,512	63,385	76,130	81,468	84,841
Cost of Sales	38,671	47,069	56,116	61,944	63,532
Gross Profit	13,841	16,316	20,013	19,523	21,308
SG&A Expenses	12,672	14,427	17,829	19,950	19,854
Operating Income	1,169	1,888	2,183	-426	1,453
Non-operating Income	54	49	36	132	69
Non-operating Expenses	246	146	185	469	207
Ordinary Income	976	1,791	2,034	-764	1,315
Extraordinary Income	69	—	107	2	26
Extraordinary Losses	235	108	228	800	223
Pre-tax Income	811	1,683	1,914	-1,562	1,119
Income Taxes	85	714	863	147	437
Net Income	725	969	1,050	-1,709	681
EBITDA	1,942	2,604	3,191	827	2,894
Gross Margin	26.4%	25.7%	26.3%	24.0%	25.1%
Operating Margin	2.2%	3.0%	2.9%	-0.5%	1.7%
ROA	3.9%	4.2%	3.8%	-6.4%	2.2%
ROE	10.5%	13.2%	13.1%	-26.9%	9.8%