Medius Holdings Co., Ltd.
3154.T · JPX
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥288,689 | ¥259,789 | ¥239,054 | ¥221,694 |
| % Growth | 11.1% | 8.7% | 7.8% | – |
| Cost of Goods Sold | ¥255,393 | ¥228,700 | ¥209,749 | ¥194,274 |
| Gross Profit | ¥33,297 | ¥31,089 | ¥29,305 | ¥27,421 |
| % Margin | 11.5% | 12% | 12.3% | 12.4% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥2,586 | ¥2,493 | ¥2,354 | ¥2,181 |
| SG&A Expenses | ¥31,421 | ¥28,671 | ¥26,327 | ¥24,476 |
| Sales & Mktg Exp. | ¥0 | ¥26,178 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥1,090 | ¥1,098 | ¥677 |
| Operating Expenses | ¥31,421 | ¥29,761 | ¥27,425 | ¥25,153 |
| Operating Income | ¥1,876 | ¥1,327 | ¥1,881 | ¥2,268 |
| % Margin | 0.6% | 0.5% | 0.8% | 1% |
| Other Income/Exp. Net | ¥516 | ¥619 | ¥638 | ¥300 |
| Pre-Tax Income | ¥2,392 | ¥1,947 | ¥2,519 | ¥2,567 |
| Tax Expense | ¥1,016 | ¥822 | ¥1,021 | ¥699 |
| Net Income | ¥1,375 | ¥1,125 | ¥1,498 | ¥1,868 |
| % Margin | 0.5% | 0.4% | 0.6% | 0.8% |
| EPS | 61.92 | 51.03 | 68.33 | 85.3 |
| % Growth | 21.3% | -25.3% | -19.9% | – |
| EPS Diluted | 61.85 | 51 | 68.1 | 85.15 |
| Weighted Avg Shares Out | 22 | 22 | 22 | 22 |
| Weighted Avg Shares Out Dil | 22 | 22 | 22 | 22 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥4 | ¥1 | ¥2 | ¥4 |
| Interest Expense | ¥174 | ¥99 | ¥85 | ¥69 |
| Depreciation & Amortization | ¥2,201 | ¥1,817 | ¥1,671 | ¥1,166 |
| EBITDA | ¥4,767 | ¥3,863 | ¥4,275 | ¥3,802 |
| % Margin | 1.7% | 1.5% | 1.8% | 1.7% |