eBASE Co.,Ltd. (3835) Income statement

Market cap

¥19.5B

P/E ratio

20.1x

eBASE provides product information management software and cloud services through its Middleware eBASE platform, while also offering IT development outsourcing and talent training services to businesses.

Summary Financials Dividends History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/03	2013/03	2014/03	2015/03	2016/03	2017/03	2018/03	2019/03	2020/03	2021/03	2022/03	2023/03	2024/03	2025/03
Revenue	2,656	2,826	2,783	3,094	3,567	3,580	3,829	4,043	4,441	4,303	4,352	4,715	5,192	5,470
Revenue growth (%)	-
Cost of revenue	-	-	-	1,572	1,945	1,855	1,902	1,965	2,114	2,014	2,156	2,249	2,434	2,552
Gross profit	-	-	-	1,522	1,622	1,726	1,927	2,078	2,327	2,289	2,196	2,466	2,759	2,918
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	900	925	897	968	978	1,035	1,078	1,114	1,100	1,107	1,187
Operating income	-	-	-	622	697	828	958	1,100	1,292	1,211	1,082	1,366	1,651	1,732
Income before tax	343	453	514	630	690	816	978	1,132	1,331	1,238	1,088	1,396	1,663	1,798
Pretax margin (%)	12.9	16	18.5	20.4	19.3	22.8	25.5	28	30	28.8	25	29.6	32	32.9
Provision for income taxes	-	-	-	215	218	249	289	347	388	369	344	416	518	527
Effective tax rate (%)	-	-	-
Net income	130	207	229	415	475	567	689	785	904	870	744	891	1,145	1,251
Net income margin (%)
Earnings per share	35.15	48.41	56.42	72.59	83.5	99.62	60.28	34.18	19.67	18.9	16.16	19.43	25.04	27.67
Diluted EPS	35.15	48.34	56.27	72.52	83.26	99.31	59.97	34.04	19.59	18.83	16.11	19.38	24.99	27.65
Dividend payout ratio (%)	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	11.9	5.7	5.8	6.1	10.1	13.9
EBITDA	-	-	-
EBITDA margin (%)	-	-	-