JMDC Inc.
4483.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥41,722 | ¥32,381 | ¥27,809 | ¥21,814 |
| % Growth | 28.8% | 16.4% | 27.5% | – |
| Cost of Goods Sold | ¥17,873 | ¥13,128 | ¥11,950 | ¥9,225 |
| Gross Profit | ¥23,849 | ¥19,253 | ¥15,859 | ¥12,589 |
| % Margin | 57.2% | 59.5% | 57% | 57.7% |
| R&D Expenses | ¥145 | ¥184 | ¥158 | ¥201 |
| G&A Expenses | ¥15,628 | ¥10,387 | ¥8,626 | ¥6,487 |
| SG&A Expenses | ¥15,628 | ¥10,655 | ¥8,912 | ¥6,705 |
| Sales & Mktg Exp. | ¥0 | ¥268 | ¥286 | ¥218 |
| Other Operating Expenses | -¥145 | ¥1,848 | ¥862 | ¥882 |
| Operating Expenses | ¥15,628 | ¥12,687 | ¥9,932 | ¥7,788 |
| Operating Income | ¥8,221 | ¥7,006 | ¥5,926 | ¥4,800 |
| % Margin | 19.7% | 21.6% | 21.3% | 22% |
| Other Income/Exp. Net | ¥288 | -¥99 | -¥50 | -¥15 |
| Pre-Tax Income | ¥8,509 | ¥6,907 | ¥5,876 | ¥4,785 |
| Tax Expense | ¥2,583 | ¥2,280 | ¥1,601 | ¥1,532 |
| Net Income | ¥7,275 | ¥4,607 | ¥4,267 | ¥3,247 |
| % Margin | 17.4% | 14.2% | 15.3% | 14.9% |
| EPS | 111.33 | 71.75 | 71.16 | 57.73 |
| % Growth | 55.2% | 0.8% | 23.3% | – |
| EPS Diluted | 110.22 | 69.94 | 67.68 | 54.06 |
| Weighted Avg Shares Out | 65 | 64 | 60 | 56 |
| Weighted Avg Shares Out Dil | 66 | 66 | 63 | 60 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥15 | ¥16 | ¥38 | ¥46 |
| Interest Expense | ¥223 | ¥114 | ¥88 | ¥62 |
| Depreciation & Amortization | ¥2,796 | ¥2,237 | ¥2,016 | ¥1,686 |
| EBITDA | ¥11,529 | ¥9,229 | ¥7,980 | ¥6,515 |
| % Margin | 27.6% | 28.5% | 28.7% | 29.9% |