toridori Inc.

9337・Growth Market・Services

Official website

toridori Inc.

9337・Growth Market・Services

Official website

toridori Inc.9337

Reference Indicators

Market Cap

50¥100M

P/E (Forecast)

11.2x

P/B

2.8x

Dividend Yield (Forecast)

0.00%

ROE

27.1%

EV/EBITDA

6.4x

Financial Summary

Unit: ¥M

Item	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	2,054	3,222	4,273	5,372
Cost of Sales	171	189	358	477
Gross Profit	1,883	3,032	3,914	4,895
SG&A Expenses	2,254	2,908	3,460	4,187
Operating Income	-370	123	454	707
Non-operating Income	11	3	3	36
Non-operating Expenses	33	11	19	42
Ordinary Income	-393	115	437	701
Extraordinary Losses	178	—	—	—
Pre-tax Income	-571	115	437	701
Income Taxes	-6	-18	114	201
Net Income	-565	133	258	437
EBITDA	-319	143	524	852
Gross Margin	91.7%	94.1%	91.6%	91.1%
Operating Margin	-18.0%	3.8%	10.6%	13.2%
ROA	-25.2%	4.1%	5.3%	6.5%
ROE	-53.6%	11.9%	19.9%	27.1%