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	1,783	36	34	18	19.2	5	Jan 8, 2026	J-GAAP
YoY	+3.7%	0.0%	-51.4%	-69.5%	-69.7%

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
	Jan 8, 2026	1,783	36	34	18	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	1,783	+3.7	36	0.0	34	-51.4	19.2	-69.6

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	1,783	36	2.02	4.66	2.49	2.46	19.2

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

Second Half

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Dec - May, 2022	870	18	16	15	16.9	0	Jul 13, 2023	J-GAAP
Dec - May, 2023	897	-9	-14	-10	-12.6	0	Jul 11, 2024	J-GAAP
Dec - May, 2024	800	29	68	60	64.3	5	Jul 10, 2025	J-GAAP
Dec - May, 2025 Guidance	897	7	5	0	0.0	5	Jan 8, 2026	J-GAAP
YoY	+12.1%	-75.9%	-92.6%	－	－

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 2nd Quarter

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Progress Rate vs. First Half	Announce	Accounting Standards
Jun - Nov, 2023	938	20	19	13	14.6	380.0	Jan 11, 2024	J-GAAP
Jun - Nov, 2024	919	7	2	-1	-1.9	2.9	Jan 9, 2025	J-GAAP
Jun - Nov, 2025	886	29	29	18	19.2	85.3	Jan 8, 2026	J-GAAP
YoY	-3.6%	+314.3%	+1,350.0%	－	－

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
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
Sep - Nov, 2025	448	13	14	10	10.7	2.9	Jan 8, 2026	J-GAAP
YoY	-5.1%	+62.5%	+100.0%	+100.0%	+13.6%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Dec - Feb, 2020	400	+10.2	Available in future release
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
Sep - Nov, 2025	448	-5.1	13	+62.5	14	+100.0	10.7	+13.8

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 - Nov, 2025	ー	53.3	724	386	32	0.25	Jan 8, 2026	J-GAAP

Media Five Co.(3824) Financial Results