3824 Media Five Co. - Financial Results

About Information Provided on This Site

The information provided on our website 'Kabutan.com' is not intended to constitute investment solicitation or investment advisory services.
All investment decisions should be made at your own discretion and judgment.
The data on our website is provided by Tokyo Stock Exchange, Osaka Exchange, Nagoya Securities Exchange, JPX Market Innovation & Research, Japannext, and other sources.
Copyright of the Nikkei Stock Average belongs to Nikkei Inc. Stock price charts displayed on Kabutan.com are provided solely for the purpose of reviewing historical price movements of the securities.
These charts neither suggest nor guarantee future price movements of the securities and do not constitute recommendations to buy or sell.
In our financial results coverage, the term 'Surprise Results' identifies securities that demonstrate a significant degree of surprise in their earnings announcements.
This significance is quantitatively assessed based on multiple factors, including: the nature of the announcement (full-year or quarterly results); types of revisions (earnings or dividend forecasts); and numerical analysis comparing the announced results with both the company's previous forecasts and historical performance.
The 'Surprise Ranking' presents these results in order of their calculated surprise factor. Please note that neither these results nor rankings are intended to suggest or guarantee future performance of the listed securities, nor should they be construed as recommendations to buy or sell.

3824

FSE Q-Board

Media Five Co.

ー

JPY

ー

(ー%)

ー

USD

ー

Result

PTS

outside of trading hours

ー

Summary Chart Historical News Financial Result

Current Period Guidance

Annual

Result

Guidance History

Growth Rate

Profitability

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
May, 2022	1,799	30	30	29	31.9	0	Jul 14, 2022	J-GAAP
May, 2023	1,747	18	17	8	9.0	0	Jul 13, 2023	J-GAAP
May, 2024	1,835	11	5	3	3.8	0	Jul 11, 2024	J-GAAP
May, 2025	1,719	36	70	59	63.2	5	Jul 10, 2025	J-GAAP
May, 2026 Guidance	1,730	10	8	5	5.3	5	Jul 10, 2025	J-GAAP
YoY	+0.6%	-72.2%	-88.6%	-91.5%	-91.6%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
May, 2021	Jul 10, 2020	ー	ー	ー	ー	－	J-GAAP
- - - - -	Jul 21, 2020	1,615	-40	-38	-40	0	J-GAAP
	Jan 12, 2021	1,463	-216	-147	-192	0	J-GAAP
Results	Jul 8, 2021	1,536	-131	-56	-76	0	J-GAAP
May, 2022	Jul 8, 2021	Available in future release
	Oct 13, 2021
	Jun 17, 2022
Results	Jul 14, 2022
May, 2023	Jul 14, 2022
Results	Jul 13, 2023
May, 2024	Jul 13, 2023
Results	Jul 11, 2024
May, 2025	Jul 11, 2024
	Jan 9, 2025
Results	Jul 10, 2025
May, 2026	Jul 10, 2025	1,730	10	8	5	5	J-GAAP

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
May, 2002	359	－	Available in future release
May, 2003	411	+14.5
May, 2004	546	+32.8
May, 2005	582	+6.6
May, 2006	776	+33.3
May, 2007	961	+23.8
May, 2008	1,091	+13.5
May, 2009	982	-10.0
May, 2010	830	-15.5
May, 2011	764	-8.0
May, 2012	918	+20.2
May, 2013	961	+4.7
May, 2014	1,048	+9.1
May, 2015	1,092	+4.2
May, 2016	1,278	+17.0
May, 2017	1,360	+6.4
May, 2018	1,417	+4.2
May, 2019	1,431	+1.0
May, 2020	1,512	+5.7
May, 2021	1,536	+1.6
May, 2022	1,799	+17.1
May, 2023	1,747	-2.9
May, 2024	1,835	+5.0
May, 2025	1,719	-6.3
May, 2026 Guidance	1,730	+0.6	10	-72.2	8	-88.6	5.3	-91.6

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
May, 2024	1,835	11	0.60	0.84	0.42	2.57	3.8
May, 2025	1,719	36	2.09	16.12	8.33	2.43	63.2
May, 2026 Guidance	1,730	10	0.58	1.33	0.74	2.57	5.3

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	1,835	68	70	59	70.5
Fiscal Year	May, 2024	May, 2016	May, 2025	May, 2016	May, 2016

First Half

Result

Guidance History

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Jun - Nov, 2022	877	0	1	-7	-8.5	0	Jan 12, 2023	J-GAAP
Jun - Nov, 2023	938	20	19	13	14.6	0	Jan 11, 2024	J-GAAP
Jun - Nov, 2024	919	7	2	-1	-1.9	0	Jan 9, 2025	J-GAAP
Jun - Nov, 2025 Guidance	846	-9	-11	0	0.0	0	Jul 10, 2025	J-GAAP
YoY	-7.9%	－	－	－	－

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Nov, 2022	Jul 14, 2022	916	6	5	3	0	J-GAAP
Results	Jan 12, 2023	877	0	1	-7	0	J-GAAP
Nov, 2023	Jul 13, 2023	Available in future release
Results	Jan 11, 2024
Nov, 2024	Jul 11, 2024
Results	Jan 9, 2025
Nov, 2025	Jul 10, 2025	846	-9	-11	0	0	J-GAAP

Cash Flow

Annual

Fiscal Year	Operating Profit	Fee Cash Flow	Operating Cash Flow	Investing Cash Flow	Financial Cash Flow	Cash & Equivalents	Cash Ratio	Accounting Standards
May, 2023	18	-41	-24	-17	-7	364	51.12	J-GAAP
May, 2024	11	27	53	-26	-18	372	51.96	J-GAAP
May, 2025	36	103	92	11	-17	388	55.43	J-GAAP

Actual Performance and Financial Trends

Accumulated Results 1st Quarter

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Progress Rate vs. First Half	Announce	Accounting Standards
Jun - Aug, 2023	480	13	13	9	10.1	68.4	Oct 12, 2023	J-GAAP
Jun - Aug, 2024	447	-1	-5	-6	-6.7	ー	Oct 10, 2024	J-GAAP
Jun - Aug, 2025	438	16	15	8	9.3	ー	Oct 9, 2025	J-GAAP
YoY	-2.0%	－	－	－	－

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Sep - Nov, 2023	458	7	6	4	4.5	1.5	Jan 11, 2024	J-GAAP
Dec - Feb, 2023	458	11	9	10	10.6	2.4	Apr 11, 2024	J-GAAP
Mar - May, 2024	439	-20	-23	-20	-25.2	-4.6	Jul 11, 2024	J-GAAP
Jun - Aug, 2024	447	-1	-5	-6	-6.7	-0.2	Oct 10, 2024	J-GAAP
Sep - Nov, 2024	472	8	7	5	9.4	1.7	Jan 9, 2025	J-GAAP
Dec - Feb, 2024	374	21	61	56	60.6	5.6	Apr 10, 2025	J-GAAP
Mar - May, 2025	426	8	7	4	4.3	1.9	Jul 10, 2025	J-GAAP
Jun - Aug, 2025	438	16	15	8	9.3	3.7	Oct 9, 2025	J-GAAP
YoY	-2.0%	－	－	－	－

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Sep - Nov, 2020	356	-16.0	Available in future release
Dec - Feb, 2020	400	+10.2
Mar - May, 2021	400	+8.7
Jun - Aug, 2021	443	+16.6
Sep - Nov, 2021	424	+19.1
Dec - Feb, 2021	454	+13.5
Mar - May, 2022	478	+19.5
Jun - Aug, 2022	433	-2.3
Sep - Nov, 2022	444	+4.7
Dec - Feb, 2022	425	-6.4
Mar - May, 2023	445	-6.9
Jun - Aug, 2023	480	+10.9
Sep - Nov, 2023	458	+3.2
Dec - Feb, 2023	458	+7.8
Mar - May, 2024	439	-1.3
Jun - Aug, 2024	447	-6.9
Sep - Nov, 2024	472	+3.1
Dec - Feb, 2024	374	-18.3
Mar - May, 2025	426	-3.0
Jun - Aug, 2025	438	-2.0	16	－	15	－	9.3	－

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	480	29	61	56	60.6
Fiscal Year	Aug, 2023	May, 2018	Feb, 2024	Feb, 2024	Feb, 2024

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
May, 2023	378.92	50.0	712	356	1	0.44	Jul 13, 2023	J-GAAP
May, 2024	382.70	50.1	716	359	5	0.38	Jul 11, 2024	J-GAAP
May, 2025	397.24	53.3	700	373	18	0.28	Jul 10, 2025	J-GAAP
Jun - Aug, 2025	ー	55.9	674	377	22	0.27	Oct 9, 2025	J-GAAP

Media Five Co.(3824) Financial Results