Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Dec'25
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Net Sales
36,786.00
29,302.00
20,532.00
14,185.00
10,863.57
6,830.79
4,765.31
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
36,786.00
29,302.00
20,532.00
14,185.00
10,863.57
6,830.79
4,765.31
Raw Material Cost
13,600.00
11,072.00
7,177.00
4,680.00
4,040.11
2,166.83
1,552.92
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
173.00
67.00
11.00
11.00
18.73
10.14
7.00
Selling and Distribution Expenses
21,036.00
15,838.00
10,710.00
8,241.00
6,078.52
4,201.42
3,065.47
Other Expenses
-17.30
0.20
-0.20
-0.50
1.61
5.73
-0.24
Total Expenditure (Excl Depreciation)
34,636.00
26,979.00
17,896.00
12,927.00
10,153.50
6,435.72
4,622.95
Operating Profit (PBDIT) excl Other Income
2150
2323
2636
1258
710.1
395.09999999999997
142.4
Other Income
427.00
1,809.00
1,177.00
279.00
78.19
43.89
4.35
Operating Profit (PBDIT)
5,034.00
5,813.00
4,499.00
2,137.00
1,248.51
586.57
253.91
Interest
173.00
67.00
11.00
11.00
18.73
10.14
7.00
Exceptional Items
-25.00
0.00
0.00
0.00
0.00
0.00
-465.07
Gross Profit (PBDT)
23,186.00
18,230.00
13,355.00
9,505.00
6,823.46
4,663.96
3,212.39
Depreciation
2,457.00
1,681.00
686.00
600.00
464.92
153.79
97.98
Profit Before Tax
2,380.00
4,068.00
3,802.00
1,523.00
764.86
422.63
-316.14
Tax
1,404.00
1,293.00
1,230.00
502.00
206.98
-33.35
65.08
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
975.00
2,797.00
2,566.00
1,017.00
563.25
455.99
-381.23
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
975.00
2,797.00
2,566.00
1,017.00
563.25
455.99
-381.23
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
-23.00
5.00
4.00
-5.37
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
975.00
2,774.00
2,571.00
1,021.00
557.88
455.99
-381.23
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
14,799.00
20,209.00
17,552.00
15,082.00
13,969.13
9,717.59
3,359.79
Earnings per share (EPS)
30.47
85.61
78.54
31.14
17.15
14.48
-14.87
Diluted Earnings per share
30.47
85.61
78.54
31.14
17.15
14.48
-14.87
Operating Profit Margin (Excl OI)
5.84%
7.93%
12.84%
8.87%
6.49%
5.69%
3.18%
Gross Profit Margin
13.15%
19.62%
21.86%
14.97%
11.32%
8.44%
-4.58%
PAT Margin
2.65%
9.55%
12.5%
7.17%
5.18%
6.68%
-8.0%
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 Dec 2025 is 25.54% vs 42.71% in Dec 2024
Consolidate Net Profit
YoY Growth in year ended Dec 2025 is -64.85% vs 7.90% in Dec 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2025 is 15.06% vs 20.53% in Dec 2024
Interest
YoY Growth in year ended Dec 2025 is 158.21% vs 509.09% in Dec 2024
Operating Profit Margin (Excl OI)
YoY Growth in year ended Dec 2025 has fallen from Dec 2024
Compare Annual Results Of Medley, Inc. With
Figures in Million
Consolidate Annual Results
Change(JPY)
Change(%)
Net Sales
36,786.00
3,37,929.00
-3,01,143.00
-89.11%
Other Operating Income
0.00
0.00
0.00
Total Operating income
36,786.00
3,37,929.00
-3,01,143.00
-89.11%
Raw Material Cost
13,600.00
2,92,793.00
-2,79,193.00
-95.36%
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
173.00
36.00
137.00
380.56%
Selling and Distribution Expenses
21,036.00
28,706.00
-7,670.00
-26.72%
Other Expenses
-17.30
-3.60
-13.70
-380.56%
Total Expenditure (Excl Depreciation)
34,636.00
3,21,499.00
-2,86,863.00
-89.23%
Operating Profit (PBDIT) excl Other Income
2,150.00
16,430.00
-14,280.00
-86.91%
Other Income
427.00
240.00
187.00
77.92%
Operating Profit (PBDIT)
5,034.00
20,535.00
-15,501.00
-75.49%
Interest
173.00
36.00
137.00
380.56%
Exceptional Items
-25.00
-372.00
347.00
93.28%
Gross Profit (PBDT)
23,186.00
45,136.00
-21,950.00
-48.63%
Depreciation
2,457.00
3,865.00
-1,408.00
-36.43%
Profit Before Tax
2,380.00
16,260.00
-13,880.00
-85.36%
Tax
1,404.00
4,622.00
-3,218.00
-69.62%
Provisions and contingencies
0
0
0.00
Profit After Tax
975.00
11,525.00
-10,550.00
-91.54%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
975.00
11,525.00
-10,550.00
-91.54%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
113.00
-113.00
-100.00%
Other related items
0.00
0.00
0.00
Consolidated Net Profit
975.00
11,638.00
-10,663.00
-91.62%
Equity Capital
0
0
0.00
Face Value
0.00
0.00
0.00
Reserves
14,799.00
1,09,336.00
-94,537.00
-86.46%
Earnings per share (EPS)
30.47
239.16
-208.69
-87.26%
Diluted Earnings per share
30.47
239.16
-208.69
-87.26%
Operating Profit Margin (Excl OI)
5.84%
4.86%
0.00
0.98%
Gross Profit Margin
13.15%
5.96%
0.00
7.19%
PAT Margin
2.65%
3.41%
0.00
-0.76%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 3,678.60 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 25.54% vs 42.71% in Dec 2024
Annual - Consolidate Net Profit
Consolidate Net Profit 97.50 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -64.85% vs 7.90% in Dec 2024
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 460.70 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 15.06% vs 20.53% in Dec 2024
Annual - Interest
Interest 17.30 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 158.21% vs 509.09% in Dec 2024
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 5.84%
in Dec 2025Figures in %
YoY Growth in year ended Dec 2025 has fallen from Dec 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."
