Explore Watchlists Pricing

JP-listed companies
M3, Inc.
Income statement

M3, Inc. (2413) Income statement

Market cap

¥1.05T

P/E ratio

19.8x

M3 transforms healthcare through digital platforms, connecting doctors, patients, and medical institutions with services ranging from clinical trials to career support.

Summary Financials Dividends History 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	2026/03
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	351,363
Revenue growth (%)	-
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	175,519
Gross profit	-	-	-	14,939	16,156	18,178	18,780	63,843	72,886	103,400	123,268	135,186	140,531	154,364	175,844
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	4,854	5,140	5,778	6,031	36,054	38,699	45,038	56,067	64,832	75,003	92,946	105,740
Operating income	-	-	-	10,085	11,017	12,400	12,749	30,800	34,337	57,972	95,141	71,983	64,381	62,971	73,547
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	76,276
Pretax margin (%)	40.4	37	37.8	31.5	30.9	31.9	31.4	27.4	26.4	34.4	46.2	32.2	28.8	22.7	21.7
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	22,230
Effective tax rate (%)	-	-	-
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	49,100
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	72.53
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	72.5
Dividend payout ratio (%)	-	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	-	12	16	19	21	21	22