JMDC Inc. (TYO:4483)
Japan · Delayed Price · Currency is JPY 3,740.00
-110.00 (-2.86%)
Nov 13, 2026, 3:30 PM JST
JMDC Inc. Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
| 54,953 | 50,462 | 41,722 | 32,381 | 27,809 | 21,814 | |
Revenue Growth | 20.50% | 20.95% | 28.85% | 16.44% | 27.48% | 30.07% |
Cost of Revenue | 24,962 | 22,774 | 17,873 | 13,128 | 11,950 | 9,225 |
Gross Profit | 29,991 | 27,688 | 23,849 | 19,253 | 15,859 | 12,589 |
Selling, General & Admin | 19,454 | 16,095 | 14,103 | 10,655 | 8,912 | 6,705 |
Research & Development | - | 126 | 145 | 184 | 158 | 201 |
Other Operating Expenses | -566 | -544 | -540 | 714 | -168 | -126 |
Operating Expenses | 18,888 | 17,165 | 15,088 | 12,731 | 9,990 | 7,721 |
Operating Income | 11,103 | 10,523 | 8,761 | 6,522 | 5,869 | 4,868 |
Interest Expense | -569 | -465 | -212 | -80 | -87 | -60 |
Interest & Investment Income | 115 | 87 | 15 | 13 | - | 13 |
Earnings From Equity Investments | 1 | 1 | 1 | - | - | - |
Other Non Operating Income (Expenses) | -4 | -2 | -2 | -4 | -3 | -1 |
EBT Excluding Unusual Items | 10,646 | 10,144 | 8,563 | 6,451 | 5,779 | 4,820 |
Impairment of Goodwill | - | - | - | - | 71 | - |
Gain (Loss) on Sale of Investments | - | -180 | -10 | 464 | - | -1 |
Gain (Loss) on Sale of Assets | - | - | -43 | -11 | -13 | -27 |
Asset Writedown | - | - | - | 2 | 37 | -7 |
Pretax Income | 10,646 | 9,964 | 8,510 | 6,906 | 5,874 | 4,785 |
Income Tax Expense | 3,212 | 3,152 | 2,583 | 2,280 | 1,601 | 1,532 |
Earnings From Continuing Operations | 7,434 | 6,812 | 5,927 | 4,626 | 4,273 | 3,253 |
Earnings From Discontinued Operations | - | - | 1,454 | - | - | - |
Net Income to Company | 7,434 | 6,812 | 7,381 | 4,626 | 4,273 | 3,253 |
Minority Interest in Earnings | -94 | -47 | -106 | -19 | -6 | 5 |
Net Income | 7,340 | 6,765 | 7,275 | 4,607 | 4,267 | 3,258 |
Net Income to Common | 7,340 | 6,765 | 7,275 | 4,607 | 4,267 | 3,258 |
Net Income Growth | -1.64% | -7.01% | 57.91% | 7.97% | 30.97% | 31.58% |
Shares Outstanding (Basic) | 65 | 65 | 65 | 64 | 60 | 56 |
Shares Outstanding (Diluted) | 66 | 66 | 66 | 66 | 63 | 60 |
Shares Change | 0.01% | 0.04% | 0.21% | 4.47% | 5.15% | 5.30% |
EPS (Basic) | 112.17 | 103.43 | 111.33 | 71.75 | 71.16 | 57.93 |
EPS (Diluted) | 111.18 | 102.46 | 110.22 | 69.95 | 67.69 | 54.35 |
EPS Growth | -1.64% | -7.04% | 57.57% | 3.34% | 24.55% | 25.00% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 9,245 | 8,013 | 12,566 | -910 | 3,240 | 3,362 |
Free Cash Flow Per Share | 140.03 | 121.36 | 190.38 | -13.82 | 51.39 | 56.07 |
Dividend Per Share | 18.000 | 18.000 | 16.000 | 14.000 | 12.000 | 10.000 |
Dividend Growth | 12.50% | 12.50% | 14.29% | 16.67% | 20.00% | - |
Gross Margin | 54.58% | 54.87% | 57.16% | 59.46% | 57.03% | 57.71% |
Operating Margin | 20.21% | 20.85% | 21.00% | 20.14% | 21.11% | 22.32% |
Profit Margin | 13.36% | 13.41% | 17.44% | 14.23% | 15.34% | 14.94% |
Free Cash Flow Margin | 16.82% | 15.88% | 30.12% | -2.81% | 11.65% | 15.41% |
EBITDA | 14,555 | 13,723 | 11,557 | 8,759 | 7,885 | 6,537 |
EBITDA Margin | 26.49% | 27.20% | 27.70% | 27.05% | 28.35% | 29.97% |
D&A For EBITDA | 3,452 | 3,200 | 2,796 | 2,237 | 2,016 | 1,669 |
EBIT | 11,103 | 10,523 | 8,761 | 6,522 | 5,869 | 4,868 |
EBIT Margin | 20.21% | 20.85% | 21.00% | 20.14% | 21.11% | 22.32% |
Effective Tax Rate | 30.17% | 31.63% | 30.35% | 33.02% | 27.26% | 32.02% |
Advertising Expenses | - | 378 | 369 | 268 | 286 | 218 |