BSN MEDIA HOLDINGS,INC.

9408・Standard Market・Information & Communication

Official website

BSN MEDIA HOLDINGS,INC.

9408・Standard Market・Information & Communication

Official website

BSN MEDIA HOLDINGS,INC.9408

Reference Indicators

Market Cap

158¥100M

P/E (Forecast)

15.5x

P/B

0.6x

Dividend Yield (Forecast)

0.68%

ROE

5.2%

EV/EBITDA

2.6x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	21,051	23,120	23,041	24,375	25,756
Cost of Sales	14,934	16,505	16,957	17,849	18,931
Gross Profit	6,116	6,614	6,083	6,525	6,825
SG&A Expenses	4,774	4,943	4,742	4,804	5,086
Operating Income	1,342	1,671	1,341	1,721	1,738
Non-operating Income	126	213	202	198	237
Non-operating Expenses	26	32	16	22	41
Ordinary Income	1,441	1,852	1,527	1,897	1,935
Extraordinary Income	260	100	9	5	327
Extraordinary Losses	58	48	49	31	63
Pre-tax Income	1,643	1,903	1,487	1,872	2,199
Income Taxes	585	605	539	628	684
Net Income	818	958	694	1,045	1,384
EBITDA	2,207	2,550	2,189	2,606	2,641
Gross Margin	29.1%	28.6%	26.4%	26.8%	26.5%
Operating Margin	6.4%	7.2%	5.8%	7.1%	6.8%
ROA	3.1%	3.5%	2.2%	3.1%	3.7%
ROE	4.6%	5.1%	3.3%	4.3%	5.2%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
放送事業	5,773	368	6.4%
システム関連事業	18,286	1,285	7.0%
建物サービスその他事業	1,696	111	6.5%