M3 Inc
TSE:2413

Watchlist Manager
M3 Inc Logo
M3 Inc
TSE:2413
Watchlist
Price: 2 302.5 JPY -4.04% Market Closed
Market Cap: 1.6T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+40%
5Y
+126%
10Y
+462%
Operating Income
+
3Y
-31%
5Y
+70%
10Y
+269%
Net Income
+
3Y
-32%
5Y
+77%
10Y
+293%

Earnings Waterfall
M3 Inc

Revenue
306.9B JPY
Cost of Revenue
-145.2B JPY
Gross Profit
161.7B JPY
Operating Expenses
-98.8B JPY
Operating Income
62.9B JPY
Other Expenses
-21.9B JPY
Net Income
41.1B JPY

Income Statement
M3 Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
8
0
0
0
4
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
38
0
0
0
48
0
0
0
51
0
0
0
68
0
0
0
390
0
0
0
694
0
Revenue
1 870
N/A
2 268
+21%
2 762
+22%
3 137
+14%
3 592
+15%
4 059
+13%
4 580
+13%
4 872
+6%
5 370
+10%
5 690
+6%
6 135
+8%
6 300
+3%
6 532
+4%
7 235
+11%
8 299
+15%
9 459
+14%
10 128
+7%
10 853
+7%
14 647
+35%
15 472
+6%
16 312
+5%
17 700
+9%
19 041
+8%
20 424
+7%
21 894
+7%
23 824
+9%
26 008
+9%
28 814
+11%
31 323
+9%
34 112
+9%
36 887
+8%
40 662
+10%
44 697
+10%
48 415
+8%
51 346
+6%
54 598
+6%
57 241
+5%
60 288
+5%
64 660
+7%
67 189
+4%
69 009
+3%
73 570
+7%
78 143
+6%
81 960
+5%
86 118
+5%
90 401
+5%
94 471
+5%
99 494
+5%
104 896
+5%
109 585
+4%
113 059
+3%
116 927
+3%
121 330
+4%
125 705
+4%
130 973
+4%
135 686
+4%
144 450
+6%
158 404
+10%
169 198
+7%
180 123
+6%
191 823
+6%
199 616
+4%
208 159
+4%
218 751
+5%
223 128
+2%
229 145
+3%
230 818
+1%
231 218
+0%
233 996
+1%
234 852
+0%
238 883
+2%
245 696
+3%
247 907
+1%
265 215
+7%
284 900
+7%
306 891
+8%
Gross Profit
Cost of Revenue
(468)
(556)
(677)
(797)
(969)
(1 058)
(1 136)
(1 107)
(1 223)
(1 299)
(1 422)
(1 427)
(1 451)
(1 860)
(2 365)
(2 830)
(2 916)
(2 902)
(3 827)
(3 870)
(4 050)
(4 450)
(4 781)
(5 164)
(5 561)
(6 439)
(7 609)
(8 741)
(9 796)
(10 553)
(11 899)
(14 116)
(16 619)
(18 803)
(20 499)
(21 998)
(23 414)
(25 032)
(26 970)
(27 966)
(28 656)
(30 278)
(32 103)
(33 942)
(35 856)
(38 455)
(40 722)
(42 934)
(45 629)
(47 641)
(49 216)
(50 349)
(51 560)
(52 281)
(58 086)
(60 008)
(62 636)
(66 797)
(65 798)
(69 598)
(76 115)
(79 883)
(84 891)
(90 455)
(91 972)
(95 096)
(95 632)
(94 721)
(95 221)
(95 759)
(98 352)
(102 564)
(105 302)
(116 546)
(130 536)
(145 185)
Gross Profit
1 401
N/A
1 712
+22%
2 085
+22%
2 340
+12%
2 623
+12%
3 001
+14%
3 445
+15%
3 766
+9%
4 148
+10%
4 390
+6%
4 712
+7%
4 872
+3%
5 082
+4%
5 376
+6%
5 936
+10%
6 630
+12%
7 213
+9%
7 951
+10%
10 820
+36%
11 603
+7%
12 263
+6%
13 251
+8%
14 260
+8%
15 261
+7%
16 334
+7%
17 386
+6%
18 398
+6%
20 073
+9%
21 527
+7%
23 559
+9%
24 988
+6%
26 546
+6%
28 078
+6%
29 612
+5%
30 847
+4%
32 600
+6%
33 827
+4%
35 256
+4%
37 690
+7%
39 223
+4%
40 353
+3%
43 292
+7%
46 040
+6%
48 018
+4%
50 262
+5%
51 946
+3%
53 749
+3%
56 560
+5%
59 267
+5%
61 944
+5%
63 843
+3%
66 578
+4%
69 770
+5%
73 424
+5%
72 887
-1%
75 678
+4%
81 814
+8%
91 607
+12%
103 400
+13%
110 525
+7%
115 708
+5%
119 733
+3%
123 268
+3%
128 296
+4%
131 156
+2%
134 049
+2%
135 186
+1%
136 497
+1%
138 775
+2%
139 093
+0%
140 531
+1%
143 132
+2%
142 605
0%
148 669
+4%
154 364
+4%
161 706
+5%
Operating Income
Operating Expenses
(623)
(698)
(853)
(971)
(1 084)
(1 181)
(1 307)
(1 420)
(1 625)
(1 748)
(1 934)
(1 973)
(2 899)
(3 274)
(3 588)
(3 194)
(3 249)
(3 475)
(4 787)
(4 972)
(5 405)
(6 049)
(6 611)
(7 308)
(7 861)
(8 425)
(9 104)
(10 063)
(10 670)
(11 218)
(12 664)
(12 075)
(12 988)
(13 893)
(14 824)
(15 538)
(16 178)
(16 501)
(18 084)
(18 084)
(18 500)
(19 738)
(22 162)
(22 716)
(24 323)
(25 136)
(26 633)
(27 959)
(30 152)
(32 238)
(36 027)
(34 746)
(36 306)
(38 538)
(38 435)
(38 693)
(39 756)
(41 660)
(44 562)
(48 590)
(50 849)
(19 270)
(55 904)
(37 062)
(60 308)
(64 006)
(64 770)
(66 531)
(69 667)
(71 783)
(74 893)
(81 983)
(86 183)
(91 742)
(92 160)
(98 757)
Selling, General & Administrative
(622)
(698)
(853)
(972)
(1 086)
(1 183)
(1 309)
(1 422)
(1 628)
(1 749)
(1 922)
(1 960)
(2 023)
(2 264)
(2 579)
(3 049)
(3 251)
(3 476)
(4 729)
(4 974)
(5 406)
(6 050)
(6 445)
(7 308)
(7 862)
(8 427)
(9 005)
(9 923)
(10 654)
(11 304)
(12 469)
(13 246)
(14 166)
(15 057)
(15 234)
(16 274)
(16 843)
(17 573)
(17 844)
(19 085)
(19 945)
(21 007)
(21 669)
(23 390)
(24 546)
(25 459)
(26 320)
(29 203)
(31 569)
(33 924)
(35 096)
(38 207)
(40 060)
(41 701)
(35 572)
(38 284)
(38 496)
(39 681)
(40 906)
(47 926)
(50 749)
(52 283)
(51 141)
(58 009)
(60 304)
(62 969)
(58 989)
(67 528)
(70 058)
(72 522)
(67 647)
(78 573)
(81 774)
(87 408)
(82 371)
(97 744)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(864)
(1 010)
(1 010)
(146)
0
0
(59)
0
0
0
(166)
0
0
0
(100)
0
0
0
(194)
0
0
0
(368)
0
0
0
(538)
0
0
0
(596)
0
0
0
(732)
0
0
0
(958)
0
0
0
(3 127)
0
0
0
(4 132)
0
0
0
(4 926)
0
0
0
(5 843)
0
0
0
(7 356)
0
0
0
(10 575)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
3
0
(12)
(13)
(12)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(140)
(16)
86
0
1 171
1 178
1 164
778
736
665
1 072
298
1 001
1 445
1 269
103
674
223
323
419
1 244
1 417
1 686
27
3 461
3 754
3 163
264
(409)
(1 260)
(1 979)
476
(664)
(100)
33 013
163
20 947
(4)
(1 037)
62
997
391
739
110
(3 410)
(4 409)
(4 334)
786
(1 013)
Operating Income
779
N/A
1 013
+30%
1 230
+21%
1 367
+11%
1 538
+13%
1 819
+18%
2 137
+17%
2 344
+10%
2 521
+8%
2 642
+5%
2 779
+5%
2 900
+4%
2 182
-25%
2 101
-4%
2 347
+12%
3 436
+46%
3 963
+15%
4 475
+13%
6 032
+35%
6 629
+10%
6 857
+3%
7 201
+5%
7 649
+6%
7 953
+4%
8 472
+7%
8 959
+6%
9 294
+4%
10 008
+8%
10 856
+8%
12 341
+14%
12 324
0%
14 471
+17%
15 090
+4%
15 719
+4%
16 023
+2%
17 062
+6%
17 649
+3%
18 755
+6%
19 606
+5%
21 139
+8%
21 853
+3%
23 554
+8%
23 878
+1%
25 302
+6%
25 939
+3%
26 810
+3%
27 116
+1%
28 601
+5%
29 115
+2%
29 706
+2%
27 816
-6%
31 832
+14%
33 464
+5%
34 886
+4%
34 452
-1%
36 985
+7%
42 058
+14%
49 947
+19%
58 838
+18%
61 935
+5%
64 859
+5%
100 463
+55%
67 364
-33%
91 234
+35%
70 848
-22%
70 043
-1%
70 416
+1%
69 966
-1%
69 108
-1%
67 310
-3%
65 638
-2%
61 149
-7%
56 422
-8%
56 927
+1%
62 204
+9%
62 949
+1%
Pre-Tax Income
Interest Income Expense
(3)
0
12
31
31
77
80
68
50
54
127
109
91
16
129
79
142
210
208
286
164
(34)
65
108
164
263
297
347
465
441
447
184
76
144
151
190
136
68
163
(301)
(260)
(62)
1 182
389
446
209
26
44
90
177
239
148
82
(50)
164
(71)
(102)
142
266
428
346
498
(1 034)
(63)
1 173
1 214
3 806
4 435
4 464
4 083
5 817
6 644
4 171
7 102
4 508
2 734
Non-Reccuring Items
0
0
0
17
17
7
(10)
(10)
0
0
0
(123)
(123)
(123)
(22)
(24)
(150)
(209)
(196)
(199)
(73)
15
37
2
(13)
(51)
(122)
0
0
0
846
0
0
0
0
0
0
0
182
0
0
0
(100)
0
0
0
340
0
0
0
2 899
0
0
0
(5)
0
0
0
(838)
9 443
31 349
0
29 856
0
0
0
96
0
0
0
(2 614)
0
0
0
(1 905)
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(4)
0
(4)
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(12)
1
1
(2)
(1)
0
0
0
0
7
18
4
1
(19)
24
13
18
14
(7)
7
71
37
(14)
85
26
27
34
57
55
58
24
(1)
0
0
0
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
1
(10)
0
0
(1)
(12)
0
0
0
(1)
0
(1)
0
(2)
0
0
0
1
0
0
3
0
0
0
0
(1)
0
0
0
(22)
0
Pre-Tax Income
765
N/A
1 016
+33%
1 243
+22%
1 415
+14%
1 586
+12%
1 903
+20%
2 208
+16%
2 403
+9%
2 572
+7%
2 703
+5%
2 924
+8%
2 890
-1%
2 150
-26%
1 974
-8%
2 476
+25%
3 503
+41%
3 972
+13%
4 490
+13%
6 037
+34%
6 719
+11%
7 015
+4%
7 219
+3%
7 733
+7%
8 146
+5%
8 647
+6%
9 197
+6%
9 504
+3%
10 412
+10%
11 376
+9%
12 840
+13%
13 642
+6%
14 654
+7%
15 166
+3%
15 863
+5%
16 174
+2%
17 251
+7%
17 784
+3%
18 822
+6%
19 950
+6%
20 837
+4%
21 592
+4%
23 490
+9%
24 959
+6%
25 690
+3%
26 384
+3%
27 020
+2%
27 472
+2%
28 645
+4%
29 205
+2%
29 882
+2%
30 942
+4%
31 979
+3%
33 545
+5%
34 835
+4%
34 610
-1%
36 914
+7%
41 955
+14%
50 088
+19%
58 264
+16%
71 805
+23%
96 554
+34%
100 961
+5%
96 187
-5%
91 173
-5%
72 023
-21%
71 260
-1%
74 318
+4%
74 402
+0%
73 573
-1%
71 393
-3%
68 840
-4%
67 792
-2%
60 592
-11%
64 028
+6%
64 785
+1%
65 683
+1%
Net Income
Tax Provision
(327)
(423)
(521)
(593)
(657)
(773)
(908)
(996)
(1 082)
(1 157)
(1 291)
(1 202)
(1 235)
(1 254)
(1 529)
(1 610)
(1 688)
(1 862)
(2 481)
(2 667)
(2 757)
(2 853)
(3 086)
(3 239)
(3 382)
(3 510)
(3 652)
0
(3 113)
(3 601)
(4 869)
(4 079)
(4 234)
(4 391)
(5 747)
(5 965)
(6 052)
(6 269)
(6 458)
(6 821)
(7 099)
(7 666)
(8 021)
(8 215)
(8 574)
(8 342)
(8 247)
(8 509)
(8 384)
(8 963)
(9 595)
(10 050)
(10 513)
(10 849)
(10 457)
(11 094)
(12 528)
(15 045)
(17 066)
(21 338)
(29 196)
(30 734)
(30 078)
(28 494)
(22 694)
(21 841)
(22 336)
(22 353)
(22 421)
(22 342)
(20 291)
(20 048)
(17 590)
(18 858)
(20 444)
(20 557)
Income from Continuing Operations
438
593
722
823
930
1 131
1 300
1 407
1 490
1 546
1 633
1 688
915
720
947
1 893
2 284
2 628
3 556
4 050
4 256
4 364
4 647
4 906
5 265
5 687
5 853
7 642
8 263
9 239
8 773
10 575
10 932
11 472
10 427
11 286
11 732
12 553
13 492
14 016
14 493
15 824
16 938
17 475
17 810
18 678
19 225
20 136
20 821
20 919
21 347
21 929
23 032
23 986
24 153
25 820
29 427
35 043
41 198
50 467
67 358
70 227
66 109
62 679
49 329
49 419
51 982
52 049
51 152
49 051
48 549
47 744
43 002
45 170
44 341
45 126
Income to Minority Interest
0
0
5
9
10
1
0
10
12
6
(12)
(21)
(23)
(3)
(2)
(20)
(17)
(36)
(69)
(139)
(179)
(158)
(154)
(153)
(181)
(213)
(254)
(374)
(408)
(434)
(455)
(511)
(541)
(649)
(668)
(846)
(885)
(890)
(984)
(1 064)
(967)
(960)
(934)
(926)
(993)
(1 083)
(1 098)
(1 367)
(1 578)
(1 607)
(1 769)
(2 063)
(2 145)
(2 397)
(2 518)
(2 632)
(2 908)
(3 283)
(3 376)
(3 342)
(3 456)
(2 946)
(2 263)
(2 473)
(2 211)
(2 462)
(2 955)
(2 735)
(2 779)
(2 690)
(3 278)
(3 641)
(3 842)
(3 969)
(3 856)
(4 050)
Net Income (Common)
438
N/A
594
+36%
728
+23%
832
+14%
939
+13%
1 131
+20%
1 300
+15%
1 417
+9%
1 502
+6%
1 552
+3%
1 621
+4%
1 668
+3%
893
-46%
718
-20%
945
+32%
1 873
+98%
2 267
+21%
2 592
+14%
3 487
+35%
3 912
+12%
4 078
+4%
4 207
+3%
4 493
+7%
4 754
+6%
5 085
+7%
5 475
+8%
5 599
+2%
7 269
+30%
7 856
+8%
8 806
+12%
8 318
-6%
10 064
+21%
10 390
+3%
10 823
+4%
9 759
-10%
10 441
+7%
10 850
+4%
11 665
+8%
12 508
+7%
12 954
+4%
13 527
+4%
14 865
+10%
16 004
+8%
16 550
+3%
16 818
+2%
17 596
+5%
18 127
+3%
18 770
+4%
19 244
+3%
19 313
+0%
19 577
+1%
19 865
+1%
20 887
+5%
21 589
+3%
21 635
+0%
23 190
+7%
26 520
+14%
31 759
+20%
37 822
+19%
47 123
+25%
63 900
+36%
67 281
+5%
63 845
-5%
60 204
-6%
47 117
-22%
46 955
0%
49 028
+4%
49 315
+1%
48 374
-2%
46 363
-4%
45 271
-2%
44 105
-3%
39 159
-11%
41 201
+5%
40 484
-2%
41 076
+1%
EPS (Diluted)
0.68
N/A
0.94
+38%
1.14
+21%
1.3
+14%
1.47
+13%
1.77
+20%
2.04
+15%
2.23
+9%
2.37
+6%
2.45
+3%
2.52
+3%
2.63
+4%
1.42
-46%
1.13
-20%
1.49
+32%
2.96
+99%
3.57
+21%
4.08
+14%
5.48
+34%
6.15
+12%
6.41
+4%
6.61
+3%
7.05
+7%
7.46
+6%
7.97
+7%
8.58
+8%
8.77
+2%
11.38
+30%
12.3
+8%
13.78
+12%
13
-6%
15.53
+19%
16.03
+3%
16.7
+4%
15.06
-10%
16.12
+7%
16.75
+4%
18.01
+8%
19.31
+7%
20
+4%
20.88
+4%
22.95
+10%
24.7
+8%
25.54
+3%
25.95
+2%
27.14
+5%
27.97
+3%
28.95
+4%
29.68
+3%
29.79
+0%
30.2
+1%
29.26
-3%
30.76
+5%
31.81
+3%
31.88
+0%
34.16
+7%
39.06
+14%
46.76
+20%
55.68
+19%
69.36
+25%
94.06
+36%
99.04
+5%
93.98
-5%
88.68
-6%
69.37
-22%
69.13
0%
72.17
+4%
72.59
+1%
71.2
-2%
68.24
-4%
66.63
-2%
64.95
-3%
57.36
-12%
60.67
+6%
59.62
-2%
60.5
+1%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 300,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.