Members Co., Ltd.

86
Strong Buy
  • Market Cap: Small Cap
  • Industry: Media & Entertainment
  • ISIN: JP3921700005
JPY
1,095.00
-15 (-1.35%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Mar'25
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
No of Months
12
12
12
12
12
12
Operating Income
22,329.00
20,467.00
17,662.00
14,938.00
12,087.00
10,607.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
22,329.00
20,467.00
17,662.00
14,938.00
12,087.00
10,607.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
16,085.00
12,818.00
10,221.00
8,244.00
6,475.00
Operating Expenses
38.00
13.00
10.00
6.00
6.00
5.00
General and Administration Expenses
4,168.00
4,000.00
3,551.00
2,713.00
2,380.00
2,101.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
21,826.00
20,238.00
16,083.00
12,952.00
10,682.00
9,289.00
Operating Profit (PBDIT) excl Other Income
503.00
228.00
1,579.00
1,986.00
1,404.00
1,317.00
Other Income
8.00
20.00
-1.00
21.00
7.00
38.00
Operating Profit (PBDIT)
1,102.00
571.00
1,934.00
2,243.00
1,655.00
1,577.00
Interest
38.00
13.00
10.00
6.00
6.00
5.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
590.00
522.00
493.00
366.00
350.00
302.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
472.00
30.00
1,430.00
1,870.00
1,248.00
1,240.00
Provision for Tax
123.00
10.00
390.00
492.00
351.00
367.00
Profit After Tax
349.00
126.00
1,009.00
1,404.00
896.00
861.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
27.38
9.71
75.79
105.42
67.86
65.37
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Mar 2025 is 9.10% vs 15.88% in Mar 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is 120.43% vs -85.54% in Mar 2024

stock-summary

Interest

YoY Growth in year ended Mar 2025 is 188.64% vs 25.09% in Mar 2024

stock-summary

Profit After Tax

YoY Growth in year ended Mar 2025 is 176.51% vs -87.46% in Mar 2024

Compare Profit and Loss Results of Members Co., Ltd.
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(JPY)
Change(%)
No of Months
12
12
Operating Income
22,329.00
51,711.00
-29,382.00
-56.82%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
22,329.00
51,711.00
-29,382.00
-56.82%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
0.00
0.00
0.00
0%
Operating Expenses
38.00
163.00
-125.00
-76.69%
General and Administration Expenses
4,168.00
14,296.00
-10,128.00
-70.84%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
21,826.00
51,612.00
-29,786.00
-57.71%
Operating Profit (PBDIT) excl Other Income
503.00
99.00
404.00
408.08%
Other Income
8.00
1,110.00
-1,102.00
-99.28%
Operating Profit (PBDIT)
1,102.00
2,352.00
-1,250.00
-53.15%
Interest
38.00
163.00
-125.00
-76.69%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
590.00
1,141.00
-551.00
-48.29%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
472.00
-2,226.00
2,698.00
121.20%
Provision for Tax
123.00
612.00
-489.00
-79.90%
Profit After Tax
349.00
-3,190.00
3,539.00
110.94%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
27.3818
-179.7526
207.13
115.23%
Profit And Loss - Net Sales
Net Sales 22,329.56 Million
in Mar 2025

Figures in Million
stock-summary

YoY Growth in year ended Mar 2025 is 9.10% vs 15.88% in Mar 2024

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 503.14 Million
in Mar 2025

Figures in Million
stock-summary

YoY Growth in year ended Mar 2025 is 120.43% vs -85.54% in Mar 2024

Profit And Loss - Interest
Interest 38.50 Million
in Mar 2025

Figures in Million
stock-summary

YoY Growth in year ended Mar 2025 is 188.64% vs 25.09% in Mar 2024

Profit And Loss - Profit After Tax
Profit After Tax 349.82 Million
in Mar 2025

Figures in Million
stock-summary

YoY Growth in year ended Mar 2025 is 176.51% vs -87.46% in Mar 2024