Medius Holdings Co., Ltd. (TYO:3154)
Japan · Delayed Price · Currency is JPY 830.00
+11.00 (1.34%)
Jan 23, 2026, 3:30 PM JST
Medius Holdings Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2016 - 2020 |
| 291,701 | 288,689 | 259,789 | 239,054 | 226,606 | 246,787 | Upgrade | |
Revenue Growth (YoY) | 8.52% | 11.12% | 8.67% | 5.49% | -8.18% | 17.30% | Upgrade |
Cost of Revenue | 256,950 | 254,249 | 228,700 | 209,749 | 199,185 | 221,590 | Upgrade |
Gross Profit | 34,751 | 34,440 | 31,089 | 29,305 | 27,421 | 25,197 | Upgrade |
Selling, General & Admin | 31,673 | 31,405 | 28,647 | 26,335 | 24,463 | 22,040 | Upgrade |
Operating Expenses | 32,870 | 32,564 | 29,761 | 27,424 | 25,153 | 22,540 | Upgrade |
Operating Income | 1,881 | 1,876 | 1,328 | 1,881 | 2,268 | 2,657 | Upgrade |
Interest Expense | -188.04 | -173 | -99 | -84 | -68 | -53 | Upgrade |
Interest & Investment Income | 74.1 | 68 | 56 | 107 | 50 | 63 | Upgrade |
Earnings From Equity Investments | - | - | -43 | -3 | 19 | 29 | Upgrade |
Other Non Operating Income (Expenses) | 682.66 | 651 | 508 | 522 | 488 | 479 | Upgrade |
EBT Excluding Unusual Items | 2,449 | 2,422 | 1,750 | 2,423 | 2,757 | 3,175 | Upgrade |
Gain (Loss) on Sale of Investments | 0.07 | - | 273 | 108 | 1 | -22 | Upgrade |
Gain (Loss) on Sale of Assets | 20.71 | 19 | 5 | 6 | 4 | 5 | Upgrade |
Asset Writedown | -53.65 | -49 | -81 | -18 | -195 | -46 | Upgrade |
Other Unusual Items | - | -1 | -1 | -1 | -1 | 65 | Upgrade |
Pretax Income | 2,416 | 2,391 | 1,946 | 2,518 | 2,566 | 3,177 | Upgrade |
Income Tax Expense | 1,006 | 1,016 | 822 | 1,020 | 699 | 1,112 | Upgrade |
Net Income | 1,410 | 1,375 | 1,124 | 1,498 | 1,867 | 2,065 | Upgrade |
Net Income to Common | 1,410 | 1,375 | 1,124 | 1,498 | 1,867 | 2,065 | Upgrade |
Net Income Growth | 26.76% | 22.33% | -24.97% | -19.76% | -9.59% | 117.14% | Upgrade |
Shares Outstanding (Basic) | 22 | 22 | 22 | 22 | 22 | 22 | Upgrade |
Shares Outstanding (Diluted) | 22 | 22 | 22 | 22 | 22 | 22 | Upgrade |
Shares Change (YoY) | 0.09% | 0.84% | 0.24% | 0.29% | -0.03% | 0.58% | Upgrade |
EPS (Basic) | 63.42 | 61.90 | 51.18 | 68.33 | 85.26 | 94.77 | Upgrade |
EPS (Diluted) | 63.36 | 61.85 | 51.00 | 68.09 | 85.15 | 94.15 | Upgrade |
EPS Growth | 25.77% | 21.27% | -25.10% | -20.04% | -9.56% | 115.94% | Upgrade |
Free Cash Flow | - | 5,257 | 703 | 672 | -8,169 | 3,398 | Upgrade |
Free Cash Flow Per Share | - | 236.41 | 31.88 | 30.55 | -372.41 | 154.85 | Upgrade |
Dividend Per Share | 20.000 | 20.000 | 21.000 | 22.000 | 19.000 | 21.000 | Upgrade |
Dividend Growth | -4.76% | -4.76% | -4.54% | 15.79% | -9.52% | 50.00% | Upgrade |
Gross Margin | 11.91% | 11.93% | 11.97% | 12.26% | 12.10% | 10.21% | Upgrade |
Operating Margin | 0.65% | 0.65% | 0.51% | 0.79% | 1.00% | 1.08% | Upgrade |
Profit Margin | 0.48% | 0.48% | 0.43% | 0.63% | 0.82% | 0.84% | Upgrade |
Free Cash Flow Margin | - | 1.82% | 0.27% | 0.28% | -3.60% | 1.38% | Upgrade |
EBITDA | 4,363 | 4,076 | 3,144 | 3,551 | 3,433 | 3,563 | Upgrade |
EBITDA Margin | 1.50% | 1.41% | 1.21% | 1.49% | 1.52% | 1.44% | Upgrade |
D&A For EBITDA | 2,483 | 2,200 | 1,816 | 1,670 | 1,165 | 906 | Upgrade |
EBIT | 1,881 | 1,876 | 1,328 | 1,881 | 2,268 | 2,657 | Upgrade |
EBIT Margin | 0.65% | 0.65% | 0.51% | 0.79% | 1.00% | 1.08% | Upgrade |
Effective Tax Rate | 41.64% | 42.49% | 42.24% | 40.51% | 27.24% | 35.00% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.