2413
COM:M3:CORPORATE
エムスリー株式会社
- Stock
Last Close
1,425.00
25/11 06:45
Market Cap
1.06T
Beta: -
Volume Today
6.40M
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Mar '14 | Jun '14 | Sep '14 | Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 9.90B - | 10.24B 3.42% | 12.28B 19.91% | 12.35B 0.64% | 13.82B 11.86% | 12.90B 6.67% | 15.53B 20.40% | 15.00B 3.42% | 16.87B 12.46% | 17.27B 2.39% | 18.06B 4.56% | 16.82B 6.87% | 21.43B 27.41% | 21.84B 1.94% | 21.87B 0.15% | 20.98B 4.11% | 25.71B 22.57% | 25.91B 0.78% | 26.90B 3.81% | 26.38B 1.94% | 30.40B 15.25% | 29.39B 3.34% | 30.77B 4.70% | 30.78B 0.05% | 34.77B 12.98% | 34.65B 0.35% | 35.48B 2.38% | 39.54B 11.46% | 48.73B 23.22% | 45.45B 6.73% | 46.40B 2.10% | 51.24B 10.43% | 56.52B 10.30% | 53.99B 4.48% | 57.00B 5.57% | 55.62B 2.41% | 62.54B 12.44% | 55.66B 10.99% | 57.00B 2.39% | 58.40B 2.46% | 63.39B 8.55% | 59.69B 5.84% | 64.21B 7.56% | 60.61B 5.61% | |
cost of revenue | 2.90B - | 3.82B 31.53% | 4.70B 23.18% | 5.12B 8.89% | 5.19B 1.35% | 5.48B 5.61% | 6.20B 13.15% | 6.54B 5.40% | 6.81B 4.14% | 7.42B 8.96% | 7.20B 2.95% | 7.23B 0.39% | 8.43B 16.64% | 9.24B 9.64% | 9.04B 2.22% | 9.14B 1.14% | 11.03B 20.65% | 11.51B 4.36% | 11.25B 2.26% | 11.84B 5.21% | 13.04B 10.18% | 13.09B 0.34% | 12.38B 5.36% | 13.05B 5.36% | 13.76B 5.48% | 18.89B 37.26% | 14.31B 24.27% | 15.68B 9.58% | 17.92B 14.34% | 17.89B 0.18% | 18.11B 1.20% | 22.19B 22.57% | 21.69B 2.26% | 22.90B 5.57% | 23.67B 3.36% | 23.71B 0.17% | 24.82B 4.66% | 23.44B 5.56% | 23.67B 0.99% | 24.21B 2.28% | 25.35B 4.73% | 26.03B 2.67% | 26.97B 3.61% | 26.95B 0.08% | |
gross profit | 7.00B - | 6.42B 8.24% | 7.57B 17.96% | 7.23B 4.49% | 8.63B 19.30% | 7.42B 14.06% | 9.32B 25.76% | 8.46B 9.29% | 10.06B 18.89% | 9.85B 2.06% | 10.86B 10.22% | 9.59B 11.68% | 13.00B 35.53% | 12.60B 3.06% | 12.84B 1.88% | 11.83B 7.81% | 14.68B 24.06% | 14.40B 1.91% | 15.65B 8.66% | 14.54B 7.07% | 17.36B 19.37% | 16.30B 6.10% | 18.38B 12.78% | 17.73B 3.54% | 21.01B 18.49% | 15.76B 24.98% | 21.17B 34.31% | 23.87B 12.73% | 30.80B 29.06% | 27.56B 10.54% | 28.30B 2.69% | 29.05B 2.66% | 34.83B 19.89% | 31.09B 10.74% | 33.33B 7.19% | 31.91B 4.25% | 37.72B 18.21% | 32.23B 14.57% | 33.33B 3.41% | 34.19B 2.59% | 38.04B 11.26% | 33.66B 11.50% | 37.24B 10.62% | 33.66B 9.61% | |
selling and marketing expenses | 7.05B - | ||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 3.82B - | 3.77B 1.34% | 3.95B 4.83% | 4.08B 3.24% | 4.46B 9.52% | 4.34B 2.64% | 4.69B 7.94% | 4.88B 4.12% | 5.17B 5.82% | 5.21B 0.74% | 5.74B 10.32% | 6.15B 7.12% | 6.28B 2.13% | 6.36B 1.26% | 6.67B 4.78% | 7.74B 16.19% | 8.43B 8.90% | 8.73B 3.49% | 9.02B 3.36% | 9.87B 9.47% | 10.59B 7.21% | 10.58B 0.06% | 10.66B 0.77% | 6.87B 35.55% | 10.17B 48.04% | 10.79B 6.10% | 11.85B 9.77% | 12.23B 3.23% | 13.06B 6.79% | 13.62B 4.26% | 13.38B 1.73% | 16.01B 19.68% | 15.00B 6.32% | 15.91B 6.06% | 16.05B 0.85% | 17.88B 11.41% | 15.00B 16.08% | 18.44B 22.93% | 18.51B 0.37% | ||||||
selling general and administrative expenses | 3.82B - | 3.77B 1.34% | 3.95B 4.83% | 4.08B 3.24% | 4.46B 9.52% | 4.34B 2.64% | 4.69B 7.94% | 4.88B 4.12% | 5.17B 5.82% | 5.21B 0.74% | 5.74B 10.32% | 6.15B 7.12% | 6.28B 2.13% | 6.36B 1.26% | 6.67B 4.78% | 7.74B 16.19% | 8.43B 8.90% | 8.73B 3.49% | 9.02B 3.36% | 9.87B 9.47% | 10.59B 7.21% | 10.58B 0.06% | 10.66B 0.77% | 6.87B 35.55% | 10.17B 48.04% | 10.79B 6.10% | 11.85B 9.77% | 12.23B 3.23% | 13.06B 6.79% | 13.62B 4.26% | 13.38B 1.73% | 16.01B 19.68% | 15.00B 6.32% | 15.91B 6.06% | 16.05B 0.85% | 17.88B 11.41% | 15.00B 16.08% | 18.44B 22.93% | 18.51B 0.37% | 20.36B 9.98% | 21.27B 4.47% | 21.64B 1.76% | |||
research and development expenses | |||||||||||||||||||||||||||||||||||||||||||||
other expenses | 51.43M - | 32.26M 37.27% | -167M 617.64% | -117M 29.94% | -57M 51.28% | -437M 666.67% | -120M 72.54% | -46M 61.67% | -466M 913.04% | -7M 98.50% | -483M 6,800% | -490M 1.45% | -288M 41.22% | 214M 174.31% | -1.15B 638.79% | -417M 63.83% | -875M 109.83% | -540M 38.29% | -597M 10.56% | -195M 67.34% | -657M 236.92% | -1.46B 122.22% | -1.13B 22.53% | -506M 55.26% | -67M 86.76% | 1.45B 2,256.72% | -465M 132.18% | 346M 174.41% | 652M 88.44% | -172M 126.38% | -161M 6.40% | -218M 35.40% | -1.11B 409.63% | 2.47B 322.23% | -180M 107.29% | -180M - | |||||||||
cost and expenses | 5.98B - | 7.46B 24.68% | 8.35B 12.03% | 8.77B 4.99% | 9.08B 3.55% | 9.12B 0.43% | 10.55B 15.64% | 10.84B 2.76% | 11.03B 1.81% | 12.29B 11.44% | 11.88B 3.34% | 11.94B 0.50% | 13.88B 16.26% | 15.61B 12.42% | 14.17B 9.23% | 15.09B 6.48% | 16.82B 11.49% | 18.71B 11.27% | 19.09B 1.99% | 20.37B 6.72% | 21.41B 5.09% | 21.50B 0.44% | 21.84B 1.58% | 23.12B 5.87% | 24.36B 5.34% | 27.21B 11.70% | 24.01B 11.74% | 26.81B 11.66% | 30.42B 13.46% | 29.95B 1.55% | 31.00B 3.52% | 35.59B 14.79% | 33.96B 4.58% | 41.38B 21.85% | 38.49B 6.99% | 38.45B 0.11% | 40.78B 6.08% | 42.59B 4.43% | 38.49B 9.62% | 42.08B 9.33% | 43.44B 3.21% | 46.39B 6.79% | 48.24B 3.99% | 48.59B 0.73% | |
operating expenses | 3.08B - | 3.64B 18.22% | 3.65B 0.32% | 3.65B 0.03% | 3.89B 6.63% | 3.64B 6.48% | 4.34B 19.38% | 4.30B 1.01% | 4.22B 1.74% | 4.88B 15.44% | 4.68B 3.94% | 4.71B 0.66% | 5.45B 15.67% | 6.37B 16.70% | 5.13B 19.42% | 5.94B 15.89% | 5.79B 2.59% | 7.20B 24.42% | 7.84B 8.77% | 8.53B 8.88% | 8.36B 1.98% | 8.41B 0.61% | 9.46B 12.37% | 10.07B 6.55% | 10.59B 5.16% | 8.32B 21.50% | 9.71B 16.73% | 11.14B 14.74% | 12.50B 12.21% | 12.06B 3.53% | 12.90B 6.98% | 13.40B 3.87% | 12.27B 8.42% | 18.48B 50.64% | 14.82B 19.81% | 14.74B 0.57% | 15.97B 8.35% | 19.15B 19.94% | 14.82B 22.61% | 17.87B 20.60% | 18.08B 1.16% | 20.36B 12.58% | 21.27B 4.47% | 21.64B 1.76% | |
interest expense | 2M - | 3M - | 3M 0% | 1M 66.67% | 53M 5,200% | 14M 73.58% | 132M 842.86% | 241M 82.58% | 41M 82.99% | 256M 524.39% | 78M 69.53% | 1M 98.72% | 1M 0% | 2M 100% | 50M 2,400% | 5M 90% | 3M 40% | 4M 33.33% | -1M 125% | 45M 4,600% | 7M 84.44% | 22M 214.29% | -35M 259.09% | 93M 365.71% | 26M 72.04% | 146M 461.54% | -154M 205.48% | 23M 114.94% | 6M 73.91% | 14M 133.33% | 10M 28.57% | 16M 60% | 16M 0% | 259M 1,518.75% | 23M 91.12% | 16M 30.43% | 92M 475% | 401M 335.87% | 136M 66.08% | 157M 15.44% | 884M 463.06% | ||||
ebitda | 4.07B - | 2.29B 43.66% | 4.14B 80.44% | 3.74B 9.66% | 5.04B 34.73% | 3.93B 21.93% | 5.26B 33.60% | 4.36B 17.07% | 6.15B 41.06% | 5.25B 14.62% | 6.42B 22.38% | 5.12B 20.36% | 7.77B 51.85% | 6.68B 14.08% | 8.02B 20.09% | 6.21B 22.55% | 9.22B 48.51% | 7.47B 19.01% | 8.21B 9.94% | 6.45B 21.40% | 9.47B 46.80% | 8.19B 13.54% | 10.02B 22.36% | 8.79B 12.24% | 11.59B 31.81% | 8.73B 24.64% | 12.65B 44.80% | 14.08B 11.32% | 20.13B 42.94% | 17.26B 14.26% | 16.81B 2.57% | 38.98B 131.84% | 24.55B 37.01% | 12.72B 48.18% | 21.45B 68.62% | 20.13B 6.16% | 24.29B 20.65% | 16.19B 33.36% | 21.45B 32.54% | 19.78B 7.79% | 22.67B 14.60% | 15.73B 30.61% | 15.28B 2.85% | 11.59B 24.16% | |
operating income | 3.92B - | 2.78B 29.01% | 3.95B 41.92% | 3.57B 9.57% | 4.75B 33.14% | 3.79B 20.26% | 5.00B 31.95% | 4.16B 16.88% | 5.87B 41.28% | 4.99B 15.02% | 6.20B 24.26% | 4.90B 21.04% | 7.56B 54.30% | 6.39B 15.38% | 7.69B 20.21% | 5.90B 23.28% | 8.91B 51.18% | 7.21B 19.07% | 7.84B 8.66% | 6.03B 23.04% | 9.08B 50.55% | 7.84B 13.67% | 8.90B 13.50% | 7.65B 14.09% | 10.38B 35.79% | 7.40B 28.70% | 11.25B 51.99% | 12.68B 12.66% | 18.54B 46.21% | 15.50B 16.36% | 24.65B 59.00% | 37.29B 51.27% | 22.69B 39.16% | 10.51B 53.66% | 18.70B 77.81% | 17.60B 5.86% | 22.44B 27.51% | 13.25B 40.96% | 18.70B 41.10% | 16.55B 11.45% | 20.40B 23.25% | 13.31B 34.78% | 15.97B 20.03% | 12.02B 24.74% | |
depreciation and amortization | 189.64M - | 279.64M 47.46% | 160M 42.78% | 159M 0.63% | 156M 1.89% | 196M 25.64% | 180M 8.16% | 202M 12.22% | 230M 13.86% | 255M 10.87% | 219M 14.12% | 217M 0.91% | 227M 4.61% | 276M 21.59% | 267M 3.26% | 278M 4.12% | 294M 5.76% | 322M 9.52% | 326M 1.24% | 354M 8.59% | 353M 0.28% | 358M 1.42% | 1.06B 195.81% | 1.11B 4.63% | 1.16B 4.96% | 1.16B 0% | 1.33B 14.62% | 1.33B 0.08% | 1.44B 8.02% | 1.63B 12.98% | 1.47B 9.64% | 1.51B 2.38% | 1.59B 5.78% | 1.70B 6.97% | 1.69B 0.76% | 1.80B 6.39% | 1.85B 2.78% | 2.10B 13.30% | 2.76B 31.74% | 2.20B 20.25% | 2.27B 3.00% | 2.42B 6.93% | -689M 128.42% | -430M 37.59% | |
total other income expenses net | 142.07M - | 783.80M 451.69% | 55M 92.98% | -2M 103.64% | 142M 7,200% | -43M 130.28% | 96M 323.26% | -56M 158.33% | 72M 228.57% | -111M 254.17% | -208M 87.39% | -15M 92.79% | 270M 1,900% | 90M 66.67% | 43M 52.22% | 40M 6.98% | 35M 12.50% | -101M 388.57% | 68M 167.33% | 105M 54.41% | 121M 15.24% | -51M 142.15% | -10M 80.39% | 21M 310% | -11M 152.38% | 161M 1,563.64% | -243M 250.93% | -10M 95.88% | 233M 2,430% | 284M 21.89% | 9.36B 3,197.18% | 21.82B 132.97% | 386M 98.23% | -2.74B 810.10% | 1.24B 145.31% | 720M 42.03% | -258M 135.83% | 820M 417.83% | 1.05B 28.41% | 935M 11.21% | -401M 142.89% | -2.42B 503.49% | 2.00B 182.56% | -2.23B 211.36% | |
income before tax | 4.06B - | 3.57B 12.19% | 3.98B 11.57% | 3.58B 9.98% | 4.88B 36.27% | 3.73B 23.46% | 5.08B 35.96% | 4.10B 19.18% | 5.91B 43.88% | 4.86B 17.65% | 5.96B 22.66% | 4.86B 18.54% | 7.81B 60.79% | 6.32B 19.08% | 7.75B 22.57% | 5.93B 23.47% | 8.93B 50.51% | 7.10B 20.49% | 7.88B 11.03% | 6.11B 22.41% | 9.12B 49.12% | 7.83B 14.07% | 8.92B 13.84% | 7.68B 13.88% | 10.41B 35.51% | 7.61B 26.90% | 11.22B 47.52% | 12.72B 13.35% | 18.54B 45.75% | 15.78B 14.87% | 24.76B 56.90% | 37.47B 51.31% | 22.95B 38.76% | 11.01B 52.02% | 19.75B 79.36% | 18.32B 7.24% | 22.18B 21.09% | 14.07B 36.58% | 19.75B 40.37% | 17.49B 11.43% | 20.00B 14.37% | 10.89B 45.57% | 17.97B 65.06% | 9.80B 45.49% | |
income tax expense | 1.40B - | 1.25B 10.88% | 1.46B 17.25% | 1.28B 12.70% | 1.62B 27.00% | 1.38B 14.85% | 1.66B 20.19% | 1.37B 17.28% | 1.85B 34.79% | 1.57B 15.12% | 2.02B 28.69% | 1.65B 18.34% | 2.42B 46.55% | 1.93B 20.49% | 2.51B 30.60% | 2.13B 15.27% | 2.34B 9.91% | 1.93B 17.47% | 2.48B 28.42% | 1.89B 23.98% | 2.77B 46.66% | 2.46B 10.95% | 2.94B 19.16% | 2.35B 19.97% | 3.10B 32.06% | 2.07B 33.24% | 3.57B 72.48% | 3.78B 5.91% | 5.62B 48.53% | 4.09B 27.18% | 7.84B 91.69% | 11.64B 48.41% | 7.16B 38.52% | 3.44B 51.99% | 6.26B 82.19% | 5.84B 6.69% | 6.30B 7.93% | 3.93B 37.64% | 6.26B 59.25% | 5.91B 5.61% | 6.22B 5.35% | 1.88B 69.80% | 6.03B 220.96% | 3.45B 42.81% | |
net income | 2.58B - | 2.21B 14.30% | 2.26B 2.05% | 2.19B 3.10% | 3.08B 40.97% | 2.23B 27.64% | 2.98B 33.75% | 2.58B 13.67% | 3.87B 50.39% | 3.08B 20.62% | 3.43B 11.51% | 3.15B 8.17% | 5.22B 65.74% | 4.21B 19.37% | 4.73B 12.36% | 3.67B 22.27% | 6.32B 72.03% | 4.96B 21.58% | 4.62B 6.74% | 3.89B 15.85% | 6.06B 55.72% | 5.00B 17.43% | 4.91B 1.82% | 4.91B 0.02% | 6.76B 37.61% | 5.05B 25.32% | 6.47B 28.08% | 8.24B 27.46% | 12.00B 45.59% | 11.11B 7.42% | 15.77B 41.92% | 25.02B 58.67% | 15.38B 38.53% | 7.68B 50.09% | 12.13B 57.99% | 11.93B 1.60% | 15.22B 27.54% | 9.75B 35.94% | 12.41B 27.34% | 10.99B 11.45% | 13.21B 20.16% | 8.66B 34.46% | 11.25B 29.92% | 6.05B 46.23% | |
weighted average shs out | 636.15M - | 646.51M 1.63% | 646.51M 0% | 646.61M 0.02% | 646.70M 0.01% | 646.70M 0% | 647.05M 0.05% | 647.13M 0.01% | 647.19M 0.01% | 647.19M 0% | 647.28M 0.01% | 647.39M 0.02% | 647.44M 0.01% | 647.44M 0% | 647.55M 0.02% | 647.56M 0.00% | 647.63M 0.01% | 647.63M 0% | 647.74M 0.02% | 647.77M 0.00% | 647.84M 0.01% | 647.84M 0% | 678.40M 4.72% | 678.42M 0.00% | 678.45M 0.01% | 678.45M 0% | 678.60M 0.02% | 678.65M 0.01% | 678.69M 0.01% | 678.69M 0% | 678.74M 0.01% | 678.76M 0.00% | 678.77M 0.00% | 678.74M 0.00% | 678.87M 0.02% | 678.88M 0.00% | 678.81M 0.01% | 678.97M 0.02% | 678.87M 0.02% | 678.94M 0.01% | 678.98M 0.01% | 679.02M - | 679.25M 0.03% | ||
weighted average shs out dil | 639.06M - | 646.51M 1.17% | 647.77M 0.19% | 647.81M 0.01% | 647.81M 0.00% | 646.70M 0.17% | 647.91M 0.19% | 647.88M 0.00% | 647.87M 0.00% | 647.19M 0.10% | 647.95M 0.12% | 647.97M 0.00% | 647.96M 0.00% | 647.44M 0.08% | 647.99M 0.08% | 647.99M 0.00% | 648.04M 0.01% | 647.63M 0.06% | 648.17M 0.08% | 648.18M 0.00% | 648.04M 0.02% | 647.84M 0.03% | 678.79M 4.78% | 678.87M 0.01% | 678.48M 0.06% | 678.45M 0.00% | 679.16M 0.10% | 679.27M 0.02% | 679.36M 0.01% | 678.69M 0.10% | 679.35M 0.10% | 679.36M 0.00% | 679.37M 0.00% | 679.32M 0.01% | 679.29M 0.00% | 679.33M 0.00% | 679.42M 0.01% | 679.31M 0.02% | 679.29M 0.00% | 679.43M 0.02% | 679.41M 0.00% | 679.25M - | |||
eps | 4.13 - | 3.42 17.19% | 3.48 1.75% | 3.35 3.74% | 4.73 41.19% | 3.45 27.06% | 4.61 33.62% | 3.98 13.67% | 5.99 50.50% | 4.75 20.70% | 5.30 11.58% | 4.87 8.11% | 8.05 65.30% | 6.50 19.25% | 6.15 5.38% | 5.28 14.15% | 9.25 75.19% | 7.66 17.19% | 7.14 6.79% | 6.01 15.83% | 9.35 55.57% | 7.72 17.43% | 7.24 6.22% | 7.24 0% | 9.97 37.71% | 7.44 25.38% | 9.53 28.09% | 12.15 27.49% | 17.68 45.51% | 16.37 7.41% | 23.23 41.91% | 36.86 58.67% | 22.66 38.52% | 11.31 50.09% | 17.86 57.91% | 17.58 1.57% | 22.42 27.53% | 14.36 35.95% | 17.86 24.37% | 16.19 9.35% | 19.45 20.14% | 12.75 34.45% | 16.56 29.88% | 8.90 46.26% | |
epsdiluted | 4.11 - | 3.42 16.79% | 3.47 1.46% | 3.35 3.46% | 4.72 40.90% | 3.45 26.91% | 4.61 33.62% | 3.98 13.67% | 5.98 50.25% | 4.75 20.57% | 5.29 11.37% | 4.86 8.13% | 8.05 65.64% | 6.50 19.25% | 6.15 5.38% | 5.27 14.31% | 9.24 75.33% | 7.66 17.10% | 7.13 6.92% | 6 15.85% | 9.35 55.83% | 7.72 17.43% | 7.24 6.22% | 7.24 0% | 9.97 37.71% | 7.44 25.38% | 9.52 27.96% | 12.13 27.42% | 17.67 45.67% | 16.37 7.36% | 23.21 41.78% | 36.83 58.68% | 22.64 38.53% | 11.30 50.09% | 17.85 57.96% | 17.57 1.57% | 22.40 27.49% | 14.35 35.94% | 17.85 24.39% | 16.18 9.36% | 19.44 20.15% | 12.74 34.47% | 16.56 29.98% | 8.90 46.26% |
All numbers in JPY (except ratios and percentages)