- JP-listed companies
- M3, Inc.
- Income statement
M3, Inc.【JP:2413】Income statement
Market cap
¥1.46T
P/E ratio
32.6x
| 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 | 19,041 | 26,008 | 36,887 | 51,376 | 64,660 | 78,143 | 94,471 | 113,059 | 130,973 | 169,198 | 208,159 | 230,818 | 238,883 | 284,900 |
| Cost of revenue | - | - | - | 2,788 | 2,904 | 3,263 | 3,446 | 49,216 | 58,086 | 65,798 | 84,891 | 95,632 | 98,352 | 130,536 |
| Gross profit | - | - | - | 14,939 | 16,156 | 18,178 | 18,780 | 63,843 | 72,886 | 103,400 | 123,268 | 135,186 | 140,531 | 154,364 |
| Gross margin (%) | - | - | - | |||||||||||
| Operating income | - | - | - | 10,085 | 11,017 | 12,400 | 12,749 | 30,800 | 34,337 | 57,972 | 95,141 | 71,983 | 64,381 | 62,971 |
| Operating expenses | - | - | - | 4,854 | 5,140 | 5,778 | 6,031 | 36,054 | 38,699 | 45,038 | 56,067 | 64,832 | 75,003 | 92,946 |
| Income before tax | 7,696 | 9,625 | 13,927 | 16,174 | 19,950 | 24,959 | 29,700 | 30,942 | 34,610 | 58,264 | 96,187 | 74,318 | 68,840 | 64,785 |
| Provision for income taxes | - | - | - | 4,014 | 3,732 | 4,052 | 4,636 | 9,595 | 10,457 | 17,066 | 30,078 | 22,336 | 20,291 | 20,444 |
| Net income | 3,873 | 5,072 | 8,415 | 9,759 | 12,508 | 16,004 | 19,684 | 19,577 | 21,635 | 37,822 | 63,845 | 49,028 | 45,271 | 40,484 |
| Earnings per share | 14.22 | 17.63 | 26.41 | 30.18 | 38.66 | 49.44 | 60.79 | 30.22 | 31.89 | 55.73 | 94.06 | 72.22 | 66.68 | 59.62 |
| Diluted EPS | 14.1 | 17.54 | 25.99 | 27.36 | 25.37 | 29.88 | 37.01 | 30.2 | 31.88 | 55.68 | 93.98 | 72.17 | 66.63 | 59.6 |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | |||||
| Dividend per share | 2,500 | 1,200 | 1,300 | 8 | 9 | 10 | 11 | 7 | 8.5 | 12 | 16 | 19 | 21 | 21 |