PROGRIT Inc.
9560・Growth Market・Services
PROGRIT Inc.
9560・Growth Market・Services
PROGRIT Inc.9560
PROGRIT Inc.9560
Reference Indicators
Market Cap
128¥100M
P/E (Forecast)
9.5x
P/B
5.2x
Dividend Yield (Forecast)
3.20%
ROE
50.3%
EV/EBITDA
6.1x
Financial Summary
Unit: ¥M
| Item | 2022Aug 2022 | 2023Aug 2023 | 2024Aug 2024 | 2025Aug 2025 | 2026Aug 2026 |
|---|---|---|---|---|---|
Net Sales | 2,252 | 3,023 | 4,453 | 5,747 | 7,647 |
Cost of Sales | 742 | 882 | 1,253 | 1,492 | 2,029 |
Gross Profit | 1,510 | 2,140 | 3,199 | 4,255 | 5,617 |
SG&A Expenses | 1,184 | 1,643 | 2,375 | 3,052 | 4,095 |
Operating Income | 326 | 497 | 824 | 1,202 | 1,521 |
Non-operating Income | 2 | 4 | 4 | 9 | 17 |
Non-operating Expenses | 7 | 8 | 12 | 4 | 42 |
Ordinary Income | 320 | 492 | 817 | 1,207 | 1,496 |
Extraordinary Income | 0 | 0 | 0 | — | — |
Extraordinary Losses | 0 | — | 0 | 0 | 8 |
Pre-tax Income | 320 | 492 | 817 | 1,207 | 1,487 |
Income Taxes | 133 | 132 | 207 | 319 | 376 |
Net Income | 187 | 360 | 610 | 888 | 1,110 |
EBITDA | 345 | 516 | 848 | 1,252 | 1,578 |
Gross Margin | 67.0% | 70.8% | 71.9% | 74.0% | 73.5% |
Operating Margin | 14.5% | 16.4% | 18.5% | 20.9% | 19.9% |
ROA | 12.4% | 13.7% | 15.7% | 19.8% | 18.3% |
ROE | 66.1% | 48.1% | 42.4% | 43.9% | 50.3% |