- JP-listed companies
- MEDIA DO Co., Ltd.
- Income statement
MEDIA DO Co., Ltd.【JP:3678】Income statement
Market cap
¥27.4B
P/E ratio
13.7x
| 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 | |
| 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 |
| 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 |
| Gross profit | - | - | - | 1,142 | 1,306 | 1,638 | 4,618 | 5,739 | 6,691 | 7,730 | 9,874 | 10,962 | 10,854 | 11,086 |
| Gross margin (%) | - | - | - | |||||||||||
| Operating income | - | - | - | 413 | 552 | 656 | 930 | 1,468 | 1,853 | 2,664 | 2,811 | 2,393 | 2,066 | 2,475 |
| Operating expenses | - | - | - | 729 | 754 | 981 | 3,688 | 4,271 | 4,837 | 5,065 | 7,063 | 8,568 | 8,788 | 8,611 |
| Income before tax | 59 | 32 | 228 | 413 | 553 | 657 | 831 | 1,492 | 1,761 | 2,720 | 2,783 | 2,291 | 1,990 | 2,360 |
| Provision for income taxes | - | - | - | 167 | 188 | 231 | 431 | 540 | 724 | 985 | 865 | 545 | 823 | 512 |
| Net income | 16 | 4 | 176 | 240 | 335 | 415 | 380 | -1,243 | 884 | 1,519 | 1,576 | 1,057 | -319 | 1,370 |
| 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 |
| Diluted EPS | - | - | 19.32 | 23.66 | 32.95 | 38.69 | 27 | 2.69 | 60.85 | 102.8 | 99.68 | 68.35 | - | - |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | - | - | |||
| Dividend per share | - | - | - | 2 | 7.2 | 8.8 | 10.5 | 10.5 | 13 | 21 | 21 | - | 22 | 36 |