Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Feb'25
Feb'24
Feb'23
Feb'22
Feb'21
Feb'20
Feb'19
Net Sales
1,01,914.00
94,036.00
1,01,667.00
1,04,722.00
83,540.00
65,860.00
50,568.00
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
1,01,914.00
94,036.00
1,01,667.00
1,04,722.00
83,540.00
65,860.00
50,568.00
Raw Material Cost
91,484.00
83,884.00
91,488.00
95,508.00
76,290.00
59,630.00
45,610.00
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
35.00
31.00
32.00
31.00
36.00
42.00
48.00
Selling and Distribution Expenses
7,930.00
8,086.00
7,785.00
6,343.00
4,703.00
4,375.00
3,489.00
Other Expenses
-1.10
-3.10
-3.20
-3.10
-3.60
-4.20
-4.80
Total Expenditure (Excl Depreciation)
99,438.00
91,970.00
99,273.00
1,01,851.00
80,993.00
64,005.00
49,099.00
Operating Profit (PBDIT) excl Other Income
2476
2066
2394
2871
2547
1855
1469
Other Income
-29.00
54.00
-231.00
-121.00
89.00
199.00
167.00
Operating Profit (PBDIT)
3,761.00
3,447.00
3,637.00
3,865.00
3,395.00
2,860.00
2,818.00
Interest
35.00
31.00
32.00
31.00
36.00
42.00
48.00
Exceptional Items
-527.00
-1,650.00
-598.00
-355.00
-103.00
-409.00
-2,295.00
Gross Profit (PBDT)
10,430.00
10,152.00
10,179.00
9,214.00
7,250.00
6,230.00
4,958.00
Depreciation
1,314.00
1,327.00
1,474.00
1,115.00
759.00
806.00
1,182.00
Profit Before Tax
1,882.00
438.00
1,529.00
2,363.00
2,498.00
1,599.00
-709.00
Tax
512.00
823.00
545.00
865.00
985.00
724.00
539.00
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
1,364.00
-319.00
1,056.00
1,576.00
1,519.00
883.00
-1,243.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
1,364.00
-319.00
1,056.00
1,576.00
1,519.00
883.00
-1,243.00
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
6.00
-65.00
-72.00
-78.00
-6.00
-8.00
-5.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
1,370.00
-384.00
984.00
1,498.00
1,513.00
875.00
-1,248.00
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Reserves
17,600.00
16,183.00
16,695.00
16,815.00
12,116.00
5,839.00
4,441.00
Earnings per share (EPS)
90.04
-21.06
68.34
99.63
102.76
60.79
-106.0
Diluted Earnings per share
90.04
-21.06
68.34
99.63
102.76
60.79
-106.0
Operating Profit Margin (Excl OI)
2.43%
2.2%
2.35%
2.74%
3.05%
2.82%
2.9%
Gross Profit Margin
3.14%
1.88%
2.95%
3.32%
3.9%
3.65%
0.94%
PAT Margin
1.34%
-0.34%
1.04%
1.5%
1.82%
1.34%
-2.46%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Feb 2025 is 8.38% vs -7.51% in Feb 2024
Consolidate Net Profit
YoY Growth in year ended Feb 2025 is 456.77% vs -139.02% in Feb 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Feb 2025 is 11.70% vs -12.28% in Feb 2024
Interest
YoY Growth in year ended Feb 2025 is 12.90% vs -3.13% in Feb 2024
Operating Profit Margin (Excl OI)
YoY Growth in year ended Feb 2025 has improved from Feb 2024
Compare Annual Results Of MEDIA DO Co., Ltd. With
Figures in Million
Consolidate Annual Results
Change(JPY)
Change(%)
Net Sales
1,01,914.00
13,458.27
88,455.73
657.26%
Other Operating Income
0.00
0.00
0.00
Total Operating income
1,01,914.00
13,458.27
88,455.73
657.26%
Raw Material Cost
91,484.00
5,140.60
86,343.40
1,679.64%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
0.00
0.00
Power Cost
0
0
0.00
Manufacturing Expenses
35.00
29.70
5.30
17.85%
Selling and Distribution Expenses
7,930.00
8,081.40
-151.40
-1.87%
Other Expenses
-1.10
-2.97
1.87
62.96%
Total Expenditure (Excl Depreciation)
99,438.00
13,222.01
86,215.99
652.06%
Operating Profit (PBDIT) excl Other Income
2,476.00
236.27
2,239.73
947.95%
Other Income
-29.00
212.19
-241.19
-113.67%
Operating Profit (PBDIT)
3,761.00
704.42
3,056.58
433.91%
Interest
35.00
29.70
5.30
17.85%
Exceptional Items
-527.00
-192.04
-334.96
-174.42%
Gross Profit (PBDT)
10,430.00
8,317.67
2,112.33
25.40%
Depreciation
1,314.00
255.97
1,058.03
413.34%
Profit Before Tax
1,882.00
226.71
1,655.29
730.14%
Tax
512.00
15.70
496.30
3,161.15%
Provisions and contingencies
0
0
0.00
Profit After Tax
1,364.00
211.02
1,152.98
546.38%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
1,364.00
211.02
1,152.98
546.38%
Share in Profit of Associates
0
0
0.00
Minority Interest
6.00
0.00
6.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
1,370.00
211.02
1,158.98
549.23%
Equity Capital
0
0
0.00
Face Value
0.00
0.00
0.00
Reserves
17,600.00
4,945.44
12,654.56
255.88%
Earnings per share (EPS)
90.04
2.00
88.04
4,402.00%
Diluted Earnings per share
90.04
2.00
88.04
4,402.00%
Operating Profit Margin (Excl OI)
2.43%
1.76%
0.00
0.67%
Gross Profit Margin
3.14%
3.59%
0.00
-0.45%
PAT Margin
1.34%
1.57%
0.00
-0.23%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 10,191.40 Million
in Feb 2025Figures in Million
YoY Growth in year ended Feb 2025 is 8.38% vs -7.51% in Feb 2024
Annual - Consolidate Net Profit
Consolidate Net Profit 137.00 Million
in Feb 2025Figures in Million
YoY Growth in year ended Feb 2025 is 456.77% vs -139.02% in Feb 2024
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 379.00 Million
in Feb 2025Figures in Million
YoY Growth in year ended Feb 2025 is 11.70% vs -12.28% in Feb 2024
Annual - Interest
Interest 3.50 Million
in Feb 2025Figures in Million
YoY Growth in year ended Feb 2025 is 12.90% vs -3.13% in Feb 2024
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 2.43%
in Feb 2025Figures in %
YoY Growth in year ended Feb 2025 has improved from Feb 2024
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
