TANABE CONSULTING GROUP CO.,LTD.

9644・Prime Market・Services

Official website

TANABE CONSULTING GROUP CO.,LTD.

9644・Prime Market・Services

Official website

TANABE CONSULTING GROUP CO.,LTD.9644

Reference Indicators

Market Cap

255¥100M

P/E (Forecast)

—

P/B

2.3x

Dividend Yield (Forecast)

3.87%

ROE

10.4%

EV/EBITDA

9.1x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	10,572	11,759	12,739	14,543	16,282
Cost of Sales	5,786	6,556	7,274	7,931	8,320
Gross Profit	4,785	5,202	5,465	6,612	7,962
SG&A Expenses	3,859	4,050	4,455	5,111	6,148
Operating Income	926	1,152	1,009	1,500	1,813
Non-operating Income	10	12	8	97	45
Non-operating Expenses	5	1	5	8	16
Ordinary Income	931	1,163	1,012	1,589	1,843
Extraordinary Income	8	9	34	0	—
Extraordinary Losses	5	2	6	2	2
Pre-tax Income	935	1,170	1,040	1,586	1,840
Income Taxes	312	400	353	486	531
Net Income	604	724	641	1,016	1,100
EBITDA	1,065	1,302	1,189	1,722	2,155
Gross Margin	45.3%	44.2%	42.9%	45.5%	48.9%
Operating Margin	8.8%	9.8%	7.9%	10.3%	11.1%
ROA	4.4%	5.0%	4.5%	7.1%	7.3%
ROE	5.4%	6.4%	5.8%	9.4%	10.4%