3678
JPX:3678
MEDIA DO Holdings Co., Ltd.
- Stock
Last Close
1,531.00
30/08 06:15
Market Cap
22.14B
Beta: 0.82
Volume Today
32.80K
Avg: 136.36K
PE Ratio
13.18
PFCF: -
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
Nov '13 | Feb '14 | May '14 | Aug '14 | Nov '14 | Feb '15 | May '15 | Aug '15 | Nov '15 | Feb '16 | May '16 | Aug '16 | Nov '16 | Feb '17 | May '17 | Aug '17 | Nov '17 | Feb '18 | May '18 | Aug '18 | Nov '18 | Feb '19 | May '19 | Aug '19 | Nov '19 | Feb '20 | May '20 | Aug '20 | Nov '20 | Feb '21 | May '21 | Aug '21 | Nov '21 | Feb '22 | May '22 | Aug '22 | Nov '22 | Feb '23 | May '23 | Aug '23 | Nov '23 | Feb '24 | May '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 1.43B - | 1.56B 8.84% | 1.74B 11.38% | 1.89B 8.80% | 1.93B 2.37% | 2.52B 30.35% | 2.56B 1.58% | 2.82B 10.23% | 2.79B 1.20% | 3.08B 10.38% | 3.41B 10.86% | 3.79B 11.15% | 4.02B 6.04% | 4.31B 7.30% | 7.75B 79.63% | 10.07B 30.02% | 9.47B 5.94% | 9.92B 4.70% | 10.71B 7.95% | 12.51B 16.82% | 12.96B 3.57% | 14.39B 11.09% | 15.45B 7.37% | 16.43B 6.30% | 16.09B 2.08% | 17.89B 11.23% | 20.29B 13.41% | 21.44B 5.67% | 20.27B 5.45% | 21.53B 6.22% | 28.41B 31.93% | 26.82B 5.57% | 23.53B 12.27% | 25.95B 10.29% | 26.27B 1.21% | 27.96B 6.43% | 23.81B 14.82% | 23.63B 0.79% | 22.63B 4.21% | 23.77B 5.01% | 22.92B 3.56% | 24.72B 7.87% | 25.11B 1.59% | |
cost of revenue | 1.17B - | 1.30B 10.51% | 1.48B 13.89% | 1.62B 9.83% | 1.65B 1.43% | 2.19B 32.98% | 2.25B 2.64% | 2.49B 10.71% | 2.47B 0.49% | 2.73B 10.39% | 3.00B 9.84% | 3.41B 13.75% | 3.63B 6.36% | 3.85B 6.20% | 6.71B 74.09% | 8.71B 29.86% | 8.23B 5.58% | 8.95B 8.74% | 9.45B 5.61% | 11.15B 18.03% | 11.47B 2.88% | 12.76B 11.19% | 13.85B 8.60% | 14.72B 6.25% | 14.45B 1.86% | 16.15B 11.78% | 18.37B 13.75% | 19.44B 5.83% | 18.33B 5.69% | 19.67B 7.32% | 26.30B 33.70% | 23.99B 8.79% | 21.14B 11.87% | 23.41B 10.72% | 23.64B 1.00% | 25.07B 6.04% | 21.09B 15.88% | 20.90B 0.87% | 20.00B 4.33% | 21.09B 5.46% | 20.18B 4.31% | 22.08B 9.40% | 22.61B 2.38% | |
gross profit | 257.80M - | 260.94M 1.21% | 258.09M 1.09% | 265.61M 2.91% | 287.13M 8.10% | 331.04M 15.29% | 313.27M 5.37% | 334.60M 6.81% | 312.85M 6.50% | 345.20M 10.34% | 410.62M 18.95% | 378.32M 7.87% | 390.07M 3.11% | 458.57M 17.56% | 1.04B 126.19% | 1.36B 31.02% | 1.25B 8.20% | 973.90M 21.94% | 1.26B 29.45% | 1.36B 7.76% | 1.48B 9.18% | 1.64B 10.31% | 1.60B 2.23% | 1.71B 6.71% | 1.64B 3.93% | 1.75B 6.42% | 1.93B 10.29% | 2.00B 4.10% | 1.94B 3.14% | 1.86B 4.17% | 2.10B 13.17% | 2.83B 34.63% | 2.39B 15.67% | 2.54B 6.49% | 2.63B 3.18% | 2.89B 9.94% | 2.73B 5.58% | 2.72B 0.11% | 2.63B 3.31% | 2.67B 1.56% | 2.73B 2.28% | 2.64B 3.47% | 2.51B 5.04% | |
selling and marketing expenses | 472M - | |||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 853M - | |||||||||||||||||||||||||||||||||||||||||||
selling general and administrative expenses | 1.96B - | 1.82B 7.11% | 1.32B 27.04% | 2.01B 51.47% | 1.94B 3.29% | 2.03B 4.43% | 2.00B 1.43% | 2.15B 7.46% | 2.17B 0.84% | 2.08B 3.74% | 2.04B 2.06% | 2.03B 0.49% | ||||||||||||||||||||||||||||||||
research and development expenses | ||||||||||||||||||||||||||||||||||||||||||||
other expenses | -22.66M - | 1.07M 104.72% | 450K 57.94% | 316K 29.78% | 16K 94.94% | 19K 18.75% | 45K 136.84% | 133K 195.56% | 40K 69.92% | -32K 180% | 159K 596.88% | 194K 22.01% | 52K 73.20% | 1.85M 3,451.92% | -50.39M 2,827.99% | 500K 100.99% | 1.11M 122.60% | 22.07M 1,882.66% | 16.62M 24.68% | 9.61M 42.17% | 3.75M 61.00% | 17.56M 368.34% | 1.16B 6,534.83% | 3.33M 99.71% | 9.48M 184.94% | -6.45M 168.03% | 3M 146.52% | 7M 133.33% | -4M 157.14% | 19M 575% | 34M 78.95% | -49M 244.12% | 1M 102.04% | 8M 700% | 2M 75% | -35M 1,850% | -3M 91.43% | 7M 333.33% | -1M 114.29% | -41M 4,000% | -13M 68.29% | |||
cost and expenses | 1.35B - | 1.49B 10.66% | 1.66B 11.31% | 1.80B 8.17% | 1.83B 1.58% | 2.37B 29.83% | 2.44B 2.71% | 2.67B 9.48% | 2.65B 0.79% | 2.94B 11.05% | 3.22B 9.45% | 3.68B 14.35% | 3.89B 5.75% | 4.09B 5.11% | 7.60B 85.78% | 9.75B 28.31% | 9.24B 5.17% | 9.69B 4.84% | 10.52B 8.56% | 12.16B 15.58% | 12.53B 3.07% | 13.88B 10.77% | 15.02B 8.18% | 15.93B 6.09% | 15.65B 1.79% | 17.40B 11.22% | 19.56B 12.39% | 20.64B 5.54% | 19.65B 4.81% | 21.02B 6.98% | 27.57B 31.16% | 25.97B 5.79% | 22.97B 11.56% | 25.39B 10.55% | 25.65B 1.00% | 27.24B 6.20% | 23.31B 14.41% | 23.07B 1.05% | 22.15B 4.00% | 23.26B 5.01% | 22.45B 3.48% | 24.12B 7.47% | 24.64B 2.13% | |
operating expenses | 176.44M - | 197.06M 11.69% | 185.93M 5.65% | 176.66M 4.98% | 181.88M 2.96% | 184.38M 1.37% | 190.99M 3.58% | 181.64M 4.89% | 172.80M 4.87% | 208.30M 20.55% | 217.58M 4.45% | 266.84M 22.64% | 261.40M 2.04% | 235.41M 9.95% | 888.14M 277.28% | 1.04B 16.60% | 1.02B 1.72% | 746.23M 26.68% | 1.07B 43.89% | 1.01B 6.02% | 1.06B 5.10% | 1.13B 6.26% | 1.16B 3.36% | 1.21B 4.18% | 1.20B 0.93% | 1.26B 4.48% | 1.19B 5.03% | 1.21B 1.09% | 1.32B 9.29% | 1.35B 2.28% | 1.27B 5.93% | 1.98B 56.39% | 1.83B 7.87% | 1.99B 8.65% | 2.01B 1.11% | 2.17B 8.12% | 2.23B 2.58% | 2.17B 2.74% | 2.15B 0.83% | 2.17B 0.84% | 2.26B 4.53% | 2.04B 9.81% | 2.03B 0.49% | |
interest expense | 325K - | 251K 22.77% | 164K 34.66% | 98K 40.24% | -10K 110.20% | 1.05M - | 1.09M 3.61% | 9.54M 775.50% | 13.24M 38.77% | 13.14M 0.76% | 12.71M 3.33% | 12.87M 1.29% | 12.29M 4.51% | 11.87M 3.37% | 11.89M 0.14% | 11.22M 5.62% | 10.83M 3.48% | 6.55M 39.51% | 13.39M 104.35% | 9M 32.79% | 10M 11.11% | 8M 20% | 9M 12.50% | 8M 11.11% | 8M 0% | 8M 0% | 7M 12.50% | 7M 0% | 9M 28.57% | 8M 11.11% | 8M 0% | 7M 12.50% | 9M 28.57% | 9M 0% | 6M 33.33% | 8M 33.33% | ||||||||
ebitda | 58.70M - | 65.02M 10.76% | 72.67M 11.77% | 88.63M 21.96% | 105.33M 18.84% | 146.93M 39.49% | 122.29M 16.77% | 152.96M 25.08% | 140.05M 8.44% | 136.90M 2.25% | 193.04M 41.01% | 100.75M 47.81% | 128.87M 27.91% | 225.05M 74.64% | 101.89M 54.72% | 307.07M 201.37% | 233.15M 24.07% | 219.50M 5.86% | 205.26M 6.49% | 360.39M 75.58% | 422.19M 17.15% | 560.06M 32.66% | 462.20M 17.47% | 492.06M 6.46% | 443.96M 9.78% | 406.06M 8.54% | 739M 81.99% | 825M 11.64% | 629M 23.76% | 523M 16.85% | 957M 82.98% | 908M 5.12% | 529M 41.74% | 565M 6.81% | 680M 20.35% | 687M 1.03% | 479M 30.28% | 541M 12.94% | 448M 17.19% | 501M 11.83% | 509M 1.60% | 941M 84.87% | 792M 15.83% | |
operating income | 81.37M - | 63.88M 21.50% | 72.16M 12.97% | 88.95M 23.26% | 105.25M 18.33% | 146.66M 39.34% | 122.29M 16.62% | 152.96M 25.08% | 140.05M 8.44% | 136.90M 2.25% | 193.04M 41.01% | 111.48M 42.25% | 128.67M 15.42% | 223.17M 73.44% | 149.12M 33.18% | 323.50M 116.94% | 229.82M 28.96% | 227.67M 0.93% | 186.95M 17.89% | 349.40M 86.90% | 422.66M 20.97% | 509.23M 20.48% | 434.76M 14.62% | 493.38M 13.48% | 437.67M 11.29% | 487.19M 11.31% | 732M 50.25% | 797M 8.88% | 622M 21.96% | 513M 17.52% | 836M 62.96% | 852M 1.91% | 562M 34.04% | 561M 0.18% | 619M 10.34% | 716M 15.67% | 500M 30.17% | 558M 11.60% | 485M 13.08% | 508M 4.74% | 473M 6.89% | 599M 26.64% | 476M 20.53% | |
depreciation and amortization | -22.66M - | 1.15M 105.05% | 512K 55.28% | -314K 161.33% | 83K 126.43% | 276K 232.53% | 1K 99.64% | -1K 200% | 2K 300% | -1K 150% | 1K 200% | -10.73M 1,073,300% | 199K 101.85% | 1.88M 845.73% | -47.23M 2,609.46% | -16.43M 65.20% | 3.33M 120.28% | -8.18M 345.30% | 18.31M 323.96% | 10.99M 39.98% | -474K 104.31% | 50.83M 10,823.42% | 27.44M 46.02% | -1.33M 104.84% | 6.29M 573.57% | -81.13M 1,390.03% | 7M 108.63% | 28M 300% | 7M 75% | 10M 42.86% | 121M 1,110% | 267M 120.66% | 189.75M 28.93% | 278.75M 46.90% | 278.75M 0% | -29M 110.40% | -21M 27.59% | -17M 19.05% | 368.50M 2,267.65% | 320M 13.16% | 36M 88.75% | 342M 850% | 316M 7.60% | |
total other income expenses net | -22.99M - | -12.81M 44.29% | -3.00M 76.55% | -3.21M 6.76% | 41K 101.28% | 119K 190.24% | 73K 38.66% | 393K 438.36% | 265K 32.57% | -29.73M 11,318.11% | 200K 100.67% | -10.94M 5,571.50% | -853K 92.21% | 1.58M 285.23% | -56.77M 3,693.10% | -29.68M 47.73% | -11.57M 61.01% | -21.07M 82.06% | 4.64M 122.02% | -957.62M 20,747.24% | -35.48M 96.29% | -1.19B 3,250.63% | 13.73M 101.16% | -92.41M 772.82% | 216.29M 334.05% | -392.61M 281.52% | 2M 100.51% | -77M 3,950% | -27M 64.94% | -65M 140.74% | 73M 212.31% | -394M 639.73% | -82M 79.19% | -84M 2.44% | -101M 20.24% | -129M 27.72% | -570M 341.86% | -64M 88.77% | -51M 20.31% | -15M 70.59% | 133M 986.67% | -1.70B 1,375.19% | -12M 99.29% | |
income before tax | 58.38M - | 51.07M 12.52% | 69.16M 35.43% | 85.74M 23.97% | 105.29M 22.80% | 146.77M 39.40% | 122.36M 16.63% | 153.35M 25.33% | 140.31M 8.50% | 107.17M 23.62% | 193.24M 80.31% | 100.54M 47.97% | 127.82M 27.13% | 224.75M 75.84% | 92.35M 58.91% | 293.83M 218.17% | 218.25M 25.72% | 206.61M 5.33% | 191.59M 7.27% | -608.22M 417.46% | 387.18M 163.66% | -679.68M 275.55% | 448.50M 165.99% | 400.97M 10.60% | 653.96M 63.09% | 95.58M 85.39% | 734M 667.98% | 721M 1.77% | 595M 17.48% | 448M 24.71% | 910M 103.13% | 485M 46.70% | 492M 1.44% | 476M 3.25% | 518M 8.82% | 587M 13.32% | -70M 111.93% | 494M 805.71% | 435M 11.94% | 494M 13.56% | 606M 22.67% | -1.10B 281.02% | 464M 142.30% | |
income tax expense | 27.92M - | -23.37M 183.71% | 30.38M 229.99% | 33.93M 11.67% | 44.29M 30.53% | 58.38M 31.82% | 46.48M 20.38% | 55.47M 19.34% | 51.99M 6.28% | 34.37M 33.89% | 72.30M 110.36% | 38.98M 46.09% | 43.77M 12.30% | 76.37M 74.48% | 71.66M 6.18% | 108.11M 50.88% | 86.05M 20.41% | 164.93M 91.67% | 130.79M 20.70% | 147.21M 12.55% | 185.73M 26.17% | 75.87M 59.15% | 185.92M 145.04% | 184.08M 0.99% | 251.62M 36.69% | 102.39M 59.31% | 285M 178.36% | 261M 8.42% | 239M 8.43% | 200M 16.32% | 325M 62.50% | 282M 13.23% | 250M 11.35% | 8M 96.80% | 212M 2,550% | 292M 37.74% | 141M 51.71% | -100M 170.92% | 218M 318% | 240M 10.09% | 278M 15.83% | 87M 68.71% | 236M 171.26% | |
net income | 30.46M - | 74.44M 144.41% | 38.78M 47.91% | 51.81M 33.61% | 61.00M 17.73% | 88.40M 44.91% | 75.88M 14.16% | 97.88M 28.99% | 88.33M 9.76% | 72.80M 17.58% | 120.94M 66.12% | 61.56M 49.10% | 84.05M 36.52% | 148.37M 76.54% | -21.35M 114.39% | 191.73M 998.00% | 138.87M 27.57% | 49.12M 64.63% | 62.15M 26.52% | -754.62M 1,314.21% | 203.67M 126.99% | -754.45M 470.43% | 265.06M 135.13% | 218.99M 17.38% | 404.33M 84.64% | -4.38M 101.08% | 450M 10,385.71% | 460M 2.22% | 354M 23.04% | 255M 27.97% | 617M 141.96% | 219M 64.51% | 260M 18.72% | 480M 84.62% | 312M 35% | 316M 1.28% | -187M 159.18% | 616M 429.41% | 232M 62.34% | 277M 19.40% | 352M 27.08% | -1.18B 435.23% | 243M 120.59% | |
weighted average shs out | 8.97M - | 8.90M 0.81% | 8.97M 0.81% | 8.97M 0% | 8.97M 0% | 9.64M 7.39% | 9.70M 0.68% | 9.70M 0% | 9.70M 0% | 9.89M 1.94% | 9.94M 0.48% | 9.94M 0% | 9.94M 0% | 9.98M 0.45% | 10.05M 0.67% | 10.05M 0% | 10.05M 0% | 11.36M 13.06% | 11.39M 0.23% | 11.39M 0% | 11.39M 0% | 12.27M 7.73% | 12.50M 1.88% | 12.50M 0% | 14.17M 13.34% | 14.17M 0.02% | 14.17M 0.02% | 14.17M 0% | 15.63M 10.31% | 15.05M 3.71% | 15.63M 3.85% | 15.86M 1.46% | 15.87M 0.03% | 15.87M 0.00% | 15.63M 1.47% | 15.42M 1.34% | 15.42M 0.03% | 15.42M 0% | 15.27M 1.00% | 15.11M 1.00% | 15.11M 0.00% | 15.11M - | ||
weighted average shs out dil | 8.97M - | 8.97M 0% | 9.25M 3.12% | 8.97M 3.03% | 9.70M 8.12% | 9.70M 0% | 9.83M 1.30% | 9.70M 1.28% | 9.94M 2.43% | 9.94M 0% | 10.00M 0.65% | 9.94M 0.64% | 10.05M 1.12% | 10.05M 0% | 10.05M 0% | 10.05M 0% | 11.39M 13.32% | 11.39M 0% | 13.48M 18.37% | 11.39M 15.52% | 12.50M 9.75% | 12.50M 0% | 14.47M 15.73% | 12.50M 13.59% | 14.17M 13.39% | 14.17M 0% | 14.54M 2.59% | 14.17M 2.52% | 15.63M 10.31% | 15.63M 0% | 15.63M 0% | 15.87M 1.53% | 15.87M 0.01% | 15.87M 0.03% | 15.63M 1.47% | 15.42M 1.34% | 15.42M 0.03% | 15.46M 0.23% | 15.27M 1.23% | 15.11M 1.00% | 15.11M 0.00% | 15.11M - | ||
eps | 3.39 - | 8.29 144.54% | 4.32 47.89% | 5.77 33.56% | 6.29 9.01% | 9.11 44.83% | 7.82 14.16% | 10.09 29.03% | 8.89 11.89% | 7.32 17.66% | 12.16 66.12% | 6.19 49.10% | 8.36 35.06% | 14.76 76.56% | -2.12 114.36% | 19.08 1,000% | 12.19 36.11% | 4.31 64.64% | 5.45 26.45% | -66.26 1,315.78% | 16.29 124.58% | -60.36 470.53% | 21.20 135.12% | 17.52 17.36% | 28.53 62.84% | -0.31 101.09% | 31.80 10,358.06% | 32.46 2.08% | 22.64 30.25% | 16.31 27.96% | 39.50 142.18% | 13.62 65.52% | 16.34 19.97% | 30.25 85.13% | 19.96 34.02% | 20.49 2.66% | -12.13 159.20% | 39.95 429.35% | 15.20 61.95% | 18.33 20.59% | 23.29 27.06% | -77.86 434.31% | 16.08 120.65% | |
epsdiluted | 3.39 - | 8.29 144.54% | 4.19 49.46% | 5.77 37.71% | 6.29 9.01% | 9.11 44.83% | 7.72 15.26% | 10.09 30.70% | 8.89 11.89% | 7.32 17.66% | 12.09 65.16% | 6.19 48.80% | 8.36 35.06% | 14.76 76.56% | -2.12 114.36% | 19.08 1,000% | 12.19 36.11% | 4.31 64.64% | 4.61 6.96% | -66.26 1,537.31% | 16.29 124.58% | -60.36 470.53% | 18.32 130.35% | 17.52 4.37% | 28.53 62.84% | -0.31 101.09% | 30.95 10,083.87% | 32.46 4.88% | 22.64 30.25% | 16.31 27.96% | 39.47 142.00% | 13.60 65.54% | 16.33 20.07% | 30.25 85.24% | 19.96 34.02% | 20.49 2.66% | -12.13 159.20% | 39.86 428.61% | 15.20 61.87% | 18.33 20.59% | 23.29 27.06% | -77.86 434.31% | 16.08 120.65% |
All numbers in JPY (except ratios and percentages)