Fujisan Magazine Service Co., Ltd. (TYO:3138)
Japan
· Delayed Price · Currency is JPY 937.00
+7.00 (0.75%)
Jun 6, 2025, 3:30 PM JST
Fujisan Magazine Service Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Revenue | 5,626 | 5,618 | 5,771 | 5,968 | 5,930 | 5,144 | Upgrade
|
| Revenue Growth (YoY) | -1.85% | -2.65% | -3.30% | 0.64% | 15.28% | 16.06% | Upgrade
|
| Cost of Revenue | 4,011 | 3,946 | 4,043 | 4,116 | 3,913 | 3,363 | Upgrade
|
| Gross Profit | 1,615 | 1,672 | 1,728 | 1,852 | 2,017 | 1,781 | Upgrade
|
| Selling, General & Admin | 1,411 | 1,364 | 1,372 | 1,408 | 1,490 | 1,455 | Upgrade
|
| Operating Expenses | 1,411 | 1,364 | 1,370 | 1,408 | 1,492 | 1,457 | Upgrade
|
| Operating Income | 204 | 308 | 358 | 444 | 525 | 324 | Upgrade
|
| Interest Expense | -4 | -3 | -2 | -2 | -2 | -2 | Upgrade
|
| Earnings From Equity Investments | -6 | -6 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | - | -2 | -3 | -1 | -1 | - | Upgrade
|
| EBT Excluding Unusual Items | 195 | 297 | 353 | 441 | 522 | 322 | Upgrade
|
| Gain (Loss) on Sale of Investments | 8 | 5 | - | - | - | -1 | Upgrade
|
| Other Unusual Items | 2 | 2 | - | - | 2 | 3 | Upgrade
|
| Pretax Income | 205 | 304 | 353 | 441 | 524 | 324 | Upgrade
|
| Income Tax Expense | 86 | 112 | 115 | 134 | 152 | 104 | Upgrade
|
| Earnings From Continuing Operations | 119 | 192 | 238 | 307 | 372 | 220 | Upgrade
|
| Minority Interest in Earnings | -23 | -21 | -16 | -19 | -26 | -6 | Upgrade
|
| Net Income | 96 | 171 | 222 | 288 | 346 | 214 | Upgrade
|
| Net Income to Common | 96 | 171 | 222 | 288 | 346 | 214 | Upgrade
|
| Net Income Growth | -63.22% | -22.97% | -22.92% | -16.76% | 61.68% | 24.42% | Upgrade
|
| Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Change (YoY) | 0.72% | 0.66% | -1.57% | -1.17% | -1.25% | 2.17% | Upgrade
|
| EPS (Basic) | 29.07 | 52.06 | 69.57 | 89.99 | 108.76 | 68.47 | Upgrade
|
| EPS (Diluted) | 28.82 | 51.89 | 68.10 | 86.61 | 103.05 | 62.97 | Upgrade
|
| EPS Growth | -63.95% | -23.80% | -21.37% | -15.95% | 63.65% | 21.77% | Upgrade
|
| Free Cash Flow | - | 274 | 418 | 435 | 526 | 385 | Upgrade
|
| Free Cash Flow Per Share | - | 83.13 | 127.66 | 130.77 | 156.27 | 112.95 | Upgrade
|
| Dividend Per Share | 16.000 | 16.000 | 16.000 | 18.000 | - | - | Upgrade
|
| Dividend Growth | - | - | -11.11% | - | - | - | Upgrade
|
| Gross Margin | 28.71% | 29.76% | 29.94% | 31.03% | 34.01% | 34.62% | Upgrade
|
| Operating Margin | 3.63% | 5.48% | 6.20% | 7.44% | 8.85% | 6.30% | Upgrade
|
| Profit Margin | 1.71% | 3.04% | 3.85% | 4.83% | 5.83% | 4.16% | Upgrade
|
| Free Cash Flow Margin | - | 4.88% | 7.24% | 7.29% | 8.87% | 7.48% | Upgrade
|
| EBITDA | 482.75 | 576 | 583 | 649 | 731 | 571 | Upgrade
|
| EBITDA Margin | 8.58% | 10.25% | 10.10% | 10.88% | 12.33% | 11.10% | Upgrade
|
| D&A For EBITDA | 278.75 | 268 | 225 | 205 | 206 | 247 | Upgrade
|
| EBIT | 204 | 308 | 358 | 444 | 525 | 324 | Upgrade
|
| EBIT Margin | 3.63% | 5.48% | 6.20% | 7.44% | 8.85% | 6.30% | Upgrade
|
| Effective Tax Rate | 41.95% | 36.84% | 32.58% | 30.39% | 29.01% | 32.10% | Upgrade
|
| Advertising Expenses | - | 220 | 271 | 294 | 305 | 356 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.