- JP-listed companies
- F&M CO.,LTD.
- Income statement
F&M CO.,LTD.【JP:4771】Income statement
Market cap
¥35.6B
P/E ratio
16x
F&M Corporation provides accounting, consulting, and business software services to small and mid-sized companies, plus operates real estate rental and system development businesses.
| 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 | 3,834 | 4,025 | 4,471 | 4,724 | 5,512 | 6,217 | 6,395 | 7,120 | 7,563 | 8,165 | 10,875 | 12,700 | 14,862 | 17,066 |
| Revenue growth (%) | - | |||||||||||||
| Cost of revenue | - | - | - | 1,520 | 1,642 | 1,774 | 1,932 | 2,093 | 2,230 | 2,562 | 3,527 | 4,005 | 5,071 | 5,474 |
| Gross profit | - | - | - | 3,204 | 3,870 | 4,442 | 4,463 | 5,026 | 5,333 | 5,603 | 7,349 | 8,694 | 9,790 | 11,592 |
| Gross margin (%) | - | - | - | |||||||||||
| Operating margin (%) | - | - | - | |||||||||||
| Operating expenses | - | - | - | 2,483 | 2,839 | 3,219 | 3,315 | 3,621 | 4,381 | 4,384 | 5,105 | 6,092 | 7,662 | 8,875 |
| Operating income | - | - | - | 720 | 1,031 | 1,223 | 1,148 | 1,405 | 952 | 1,219 | 2,244 | 2,603 | 2,128 | 2,717 |
| Income before tax | 440 | 511 | 731 | 725 | 1,054 | 1,236 | 1,163 | 1,420 | 967 | 1,237 | 2,257 | 2,621 | 2,144 | 2,742 |
| Pretax margin (%) | 11.5 | 12.7 | 16.3 | 15.3 | 19.1 | 19.9 | 18.2 | 19.9 | 12.8 | 15.2 | 20.8 | 20.6 | 14.4 | 16.1 |
| Provision for income taxes | - | - | - | 245 | 335 | 375 | 340 | 408 | 298 | 390 | 710 | 739 | 624 | 928 |
| Effective tax rate (%) | - | - | - | |||||||||||
| Net income | 249 | 278 | 394 | 469 | 712 | 862 | 823 | 1,011 | 664 | 843 | 1,548 | 1,881 | 1,609 | 1,814 |
| Net income margin (%) | ||||||||||||||
| Earnings per share | 16.56 | 19.15 | 28.89 | 32.67 | 49.59 | 60.04 | 57.19 | 70.14 | 46.02 | 58.33 | 106.23 | 128.92 | 110.28 | 123.4 |
| Diluted EPS | - | - | - | - | 49.48 | 59.61 | 56.75 | 69.67 | 45.72 | 57.98 | 106.13 | - | - | - |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | - | - | |||
| Dividend per share | - | - | - | - | - | - | - | - | 27 | 28 | 30 | 34 | 38 | 40 |
| EBITDA | - | - | - | |||||||||||
| EBITDA margin (%) | - | - | - |