GLOE Inc.

9565・Growth Market・Services

Official website

GLOE Inc.

9565・Growth Market・Services

Official website

GLOE Inc.9565

Reference Indicators

Market Cap

19¥100M

P/E (Forecast)

—

P/B

3.9x

Dividend Yield (Forecast)

0.00%

ROE

0.8%

EV/EBITDA

28.3x

Financial Summary

Unit: ¥M

Item	2022Oct 2022	2023Oct 2023	2024Oct 2024	2025Oct 2025
Net Sales	2,050	2,264	2,260	2,843
Cost of Sales	1,396	1,746	1,655	2,029
Gross Profit	654	517	605	813
SG&A Expenses	443	503	588	795
Operating Income	211	14	16	18
Non-operating Income	19	0	0	12
Non-operating Expenses	2	13	3	6
Ordinary Income	227	1	13	24
Extraordinary Income	—	—	—	0
Extraordinary Losses	—	—	0	—
Pre-tax Income	227	1	13	25
Income Taxes	83	6	21	30
Net Income	144	-5	-19	3
EBITDA	254	57	54	68
Gross Margin	31.9%	22.9%	26.8%	28.6%
Operating Margin	10.3%	0.6%	0.7%	0.7%
ROA	13.8%	-0.5%	-1.9%	0.2%
ROE	71.7%	-1.2%	-4.1%	0.8%