BSN Media Holdings, Inc.
9408.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥24,375,376 | ¥23,041,864 | ¥23,120,244 | ¥21,051,059 |
| % Growth | 5.8% | -0.3% | 9.8% | – |
| Cost of Goods Sold | ¥17,849,854 | ¥16,957,987 | ¥16,505,357 | ¥14,934,433 |
| Gross Profit | ¥6,525,522 | ¥6,083,877 | ¥6,614,887 | ¥6,116,626 |
| % Margin | 26.8% | 26.4% | 28.6% | 29.1% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥3,860,000 | ¥3,841,000 | ¥3,989,000 | ¥3,813,000 |
| SG&A Expenses | ¥4,804,062 | ¥4,742,000 | ¥4,943,000 | ¥4,774,000 |
| Sales & Mktg Exp. | ¥944,000 | ¥901,000 | ¥954,000 | ¥961,000 |
| Other Operating Expenses | ¥0 | ¥174 | ¥688 | ¥326 |
| Operating Expenses | ¥4,804,062 | ¥4,742,174 | ¥4,943,688 | ¥4,774,326 |
| Operating Income | ¥1,721,460 | ¥1,341,702 | ¥1,671,197 | ¥1,342,298 |
| % Margin | 7.1% | 5.8% | 7.2% | 6.4% |
| Other Income/Exp. Net | ¥150,765 | ¥146,227 | ¥232,729 | ¥301,138 |
| Pre-Tax Income | ¥1,872,225 | ¥1,487,929 | ¥1,903,926 | ¥1,643,436 |
| Tax Expense | ¥628,976 | ¥539,292 | ¥605,388 | ¥585,035 |
| Net Income | ¥1,045,746 | ¥694,173 | ¥958,373 | ¥818,306 |
| % Margin | 4.3% | 3% | 4.1% | 3.9% |
| EPS | 174.33 | 115.71 | 159.76 | 136.41 |
| % Growth | 50.7% | -27.6% | 17.1% | – |
| EPS Diluted | 174.33 | 115.71 | 159.76 | 136.41 |
| Weighted Avg Shares Out | 5,999 | 5,998 | 5,998 | 5,998 |
| Weighted Avg Shares Out Dil | 5,999 | 5,998 | 5,998 | 5,998 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥7,808 | ¥5,393 | ¥7,923 | ¥6,720 |
| Interest Expense | ¥15,076 | ¥11,188 | ¥10,373 | ¥11,003 |
| Depreciation & Amortization | ¥885,392 | ¥847,780 | ¥878,926 | ¥865,061 |
| EBITDA | ¥2,772,692 | ¥2,346,896 | ¥2,793,226 | ¥2,519,501 |
| % Margin | 11.4% | 10.2% | 12.1% | 12% |