Explore Watchlists Pricing

MEDIA DO Co., Ltd. (3678) Income statement

Market cap

¥21.1B

P/E ratio

17.6x

MediaDo distributes e-books and invests in publishing ventures to support authors and expand Japanese content globally through its wholesale platform and Manga Saison bookstore.

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/02	2013/02	2014/02	2015/02	2016/02	2017/02	2018/02	2019/02	2020/02	2021/02	2022/02	2023/02	2024/02	2025/02	2026/02
Revenue	3,603	4,086	5,545	8,075	11,243	15,533	37,213	50,568	65,860	83,540	104,722	101,667	94,036	101,914	108,537
Revenue growth (%)	-
Cost of revenue	-	-	-	6,933	9,937	13,895	32,596	44,829	59,168	75,810	94,848	90,705	83,182	90,827	98,714
Gross profit	-	-	-	1,142	1,306	1,638	4,618	5,739	6,691	7,730	9,874	10,962	10,854	11,086	9,823
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	729	754	981	3,688	4,271	4,837	5,065	7,063	8,568	8,788	8,611	7,369
Operating income	-	-	-	413	552	656	930	1,468	1,853	2,664	2,811	2,393	2,066	2,475	2,453
Income before tax	59	32	228	413	553	657	831	1,492	1,761	2,720	2,783	2,291	1,990	2,360	2,548
Pretax margin (%)	1.6	0.8	4.1	5.1	4.9	4.2	2.2	3	2.7	3.3	2.7	2.3	2.1	2.3	2.3
Provision for income taxes	-	-	-	167	188	231	431	540	724	985	865	545	823	512	659
Effective tax rate (%)	-	-	-
Net income	16	4	176	240	335	415	380	-1,243	884	1,519	1,576	1,057	-319	1,370	1,299
Earnings per share	2.18	0.61	22.24	25.49	34.06	41.65	32.56	-106.02	64.58	104.52	99.75	68.35	-21.08	90.08	119.85
Diluted EPS	-	-	19.32	23.66	32.95	38.69	27	-	60.85	102.8	99.68	68.35	-	-	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-				-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	13	21	21	-	22	36	40