JMDC Inc. (TYO:4483)
Japan
· Delayed Price · Currency is JPY 4,326.00
-27.00 (-0.62%)
Aug 15, 2025, 3:30 PM JST
JMDC Inc. Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2018 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2018 - 2020 |
| Revenue | 44,351 | 41,722 | 32,381 | 27,809 | 21,814 | 16,771 | Upgrade
|
| Revenue Growth (YoY) | 30.04% | 28.85% | 16.44% | 27.48% | 30.07% | 37.94% | Upgrade
|
| Cost of Revenue | 19,472 | 17,873 | 13,128 | 11,950 | 9,225 | 7,152 | Upgrade
|
| Gross Profit | 24,879 | 23,849 | 19,253 | 15,859 | 12,589 | 9,619 | Upgrade
|
| Selling, General & Admin | 16,140 | 14,103 | 10,655 | 8,912 | 6,705 | 5,235 | Upgrade
|
| Research & Development | - | 145 | 184 | 158 | 201 | 96 | Upgrade
|
| Other Operating Expenses | -489 | -540 | 714 | -168 | -126 | -10 | Upgrade
|
| Operating Expenses | 15,651 | 15,088 | 12,731 | 9,990 | 7,721 | 5,910 | Upgrade
|
| Operating Income | 9,228 | 8,761 | 6,522 | 5,869 | 4,868 | 3,709 | Upgrade
|
| Interest Expense | -302 | -212 | -80 | -87 | -60 | -57 | Upgrade
|
| Interest & Investment Income | - | 15 | 13 | - | 13 | 34 | Upgrade
|
| Earnings From Equity Investments | - | 1 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 1 | -2 | -4 | -3 | -1 | -1 | Upgrade
|
| EBT Excluding Unusual Items | 8,927 | 8,563 | 6,451 | 5,779 | 4,820 | 3,685 | Upgrade
|
| Impairment of Goodwill | - | - | - | 71 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | -10 | 464 | - | -1 | -36 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | -43 | -11 | -13 | -27 | -13 | Upgrade
|
| Asset Writedown | - | - | 2 | 37 | -7 | - | Upgrade
|
| Pretax Income | 8,927 | 8,510 | 6,906 | 5,874 | 4,785 | 3,636 | Upgrade
|
| Income Tax Expense | 2,738 | 2,583 | 2,280 | 1,601 | 1,532 | 1,160 | Upgrade
|
| Earnings From Continuing Operations | 6,189 | 5,927 | 4,626 | 4,273 | 3,253 | 2,476 | Upgrade
|
| Earnings From Discontinued Operations | 1,420 | 1,454 | - | - | - | - | Upgrade
|
| Net Income to Company | 7,609 | 7,381 | 4,626 | 4,273 | 3,253 | 2,476 | Upgrade
|
| Minority Interest in Earnings | -95 | -106 | -19 | -6 | 5 | - | Upgrade
|
| Net Income | 7,514 | 7,275 | 4,607 | 4,267 | 3,258 | 2,476 | Upgrade
|
| Net Income to Common | 7,514 | 7,275 | 4,607 | 4,267 | 3,258 | 2,476 | Upgrade
|
| Net Income Growth | 128.11% | 57.91% | 7.97% | 30.97% | 31.58% | 62.04% | Upgrade
|
| Shares Outstanding (Basic) | 65 | 65 | 64 | 60 | 56 | 53 | Upgrade
|
| Shares Outstanding (Diluted) | 66 | 66 | 66 | 63 | 60 | 57 | Upgrade
|
| Shares Change (YoY) | 0.12% | 0.21% | 4.47% | 5.15% | 5.30% | 11.73% | Upgrade
|
| EPS (Basic) | 114.96 | 111.33 | 71.75 | 71.16 | 57.93 | 46.54 | Upgrade
|
| EPS (Diluted) | 113.83 | 110.22 | 69.95 | 67.69 | 54.35 | 43.48 | Upgrade
|
| EPS Growth | 127.80% | 57.57% | 3.34% | 24.55% | 25.00% | 45.01% | Upgrade
|
| Free Cash Flow | 10,412 | 12,566 | -910 | 3,240 | 3,362 | 1,792 | Upgrade
|
| Free Cash Flow Per Share | 157.73 | 190.38 | -13.82 | 51.39 | 56.07 | 31.47 | Upgrade
|
| Dividend Per Share | 16.000 | 16.000 | 14.000 | 12.000 | 10.000 | - | Upgrade
|
| Dividend Growth | 14.29% | 14.29% | 16.67% | 20.00% | - | - | Upgrade
|
| Gross Margin | 56.10% | 57.16% | 59.46% | 57.03% | 57.71% | 57.36% | Upgrade
|
| Operating Margin | 20.81% | 21.00% | 20.14% | 21.11% | 22.32% | 22.12% | Upgrade
|
| Profit Margin | 16.94% | 17.44% | 14.23% | 15.34% | 14.94% | 14.76% | Upgrade
|
| Free Cash Flow Margin | 23.48% | 30.12% | -2.81% | 11.65% | 15.41% | 10.69% | Upgrade
|
| EBITDA | 12,100 | 11,557 | 8,759 | 7,885 | 6,537 | 4,877 | Upgrade
|
| EBITDA Margin | 27.28% | 27.70% | 27.05% | 28.35% | 29.97% | 29.08% | Upgrade
|
| D&A For EBITDA | 2,872 | 2,796 | 2,237 | 2,016 | 1,669 | 1,168 | Upgrade
|
| EBIT | 9,228 | 8,761 | 6,522 | 5,869 | 4,868 | 3,709 | Upgrade
|
| EBIT Margin | 20.81% | 21.00% | 20.14% | 21.11% | 22.32% | 22.12% | Upgrade
|
| Effective Tax Rate | 30.67% | 30.35% | 33.02% | 27.26% | 32.02% | 31.90% | Upgrade
|
| Advertising Expenses | - | 369 | 268 | 286 | 218 | 139 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.