M3, Inc.
2413.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Market Cap | ¥1,156 | ¥1,476 | ¥2,241 | ¥3,033 |
| - Cash | ¥135 | ¥150 | ¥118 | ¥104 |
| + Debt | ¥24 | ¥32 | ¥10 | ¥8 |
| Enterprise Value | ¥1,045 | ¥1,358 | ¥2,133 | ¥2,937 |
| Revenue | ¥285 | ¥239 | ¥231 | ¥208 |
| % Growth | 19.3% | 3.5% | 10.9% | – |
| Gross Profit | ¥154 | ¥141 | ¥135 | ¥123 |
| % Margin | 54.2% | 58.8% | 58.6% | 59.2% |
| EBITDA | ¥75 | ¥77 | ¥80 | ¥105 |
| % Margin | 26.3% | 32.1% | 34.8% | 50.2% |
| Net Income | ¥40 | ¥45 | ¥49 | ¥64 |
| % 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 | ¥52 | ¥58 | ¥57 | ¥52 |
| Capital Expenditures | -¥6 | -¥8 | -¥8 | -¥3 |
| Free Cash Flow | ¥45 | ¥51 | ¥50 | ¥49 |