M3, Inc.
2413.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Market Cap | ¥1,155,704 | ¥1,476,331 | ¥2,241,013 | ¥3,033,423 |
| - Cash | ¥134,933 | ¥149,661 | ¥118,319 | ¥104,253 |
| + Debt | ¥24,420 | ¥31,783 | ¥10,382 | ¥8,297 |
| Enterprise Value | ¥1,045,191 | ¥1,358,453 | ¥2,133,076 | ¥2,937,467 |
| Revenue | ¥284,900 | ¥238,883 | ¥230,818 | ¥208,159 |
| % Growth | 19.3% | 3.5% | 10.9% | – |
| Gross Profit | ¥154,364 | ¥140,531 | ¥135,186 | ¥123,268 |
| % Margin | 54.2% | 58.8% | 58.6% | 59.2% |
| EBITDA | ¥75,035 | ¥76,752 | ¥80,349 | ¥104,591 |
| % Margin | 26.3% | 32.1% | 34.8% | 50.2% |
| Net Income | ¥40,484 | ¥45,271 | ¥49,028 | ¥63,845 |
| % Margin | 14.2% | 19% | 21.2% | 30.7% |
| EPS Diluted | 59.6 | 66.63 | 72.17 | 93.98 |
| % Growth | -10.6% | -7.7% | -23.2% | – |
| Operating Cash Flow | ¥51,743 | ¥58,310 | ¥57,113 | ¥52,108 |
| Capital Expenditures | -¥6,290 | -¥7,581 | -¥7,577 | -¥3,217 |
| Free Cash Flow | ¥45,453 | ¥50,729 | ¥49,536 | ¥48,891 |