M3, Inc.
2413・Prime Market・Services
M3, Inc.2413
M3, Inc.2413
Reference Indicators
Market Cap
13,009¥100M
P/E (Forecast)
28.9x
P/B
3.1x
Dividend Yield (Forecast)
—
ROE
12.0%
EV/EBITDA
12.6x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 208,159 | 230,818 | 238,883 | 284,900 | 351,363 |
Cost of Sales | 84,891 | 95,632 | 98,352 | 130,536 | 175,519 |
Gross Profit | 123,268 | 135,186 | 140,531 | 154,364 | 175,844 |
SG&A Expenses | 56,067 | 64,832 | 75,003 | 92,946 | 105,740 |
Operating Income | 95,141 | 71,983 | 64,381 | 62,971 | 73,547 |
Pre-tax Income | 96,187 | 74,318 | 68,840 | 64,785 | 76,276 |
Income Taxes | 30,078 | 22,336 | 20,291 | 20,444 | 22,230 |
Net Income | 63,845 | 49,028 | 45,271 | 40,484 | 49,100 |
EBITDA | 101,415 | 79,417 | 73,259 | 75,176 | 90,776 |
Gross Margin | 59.2% | 58.6% | 58.8% | 54.2% | 50.0% |
Operating Margin | 45.7% | 31.2% | 27.0% | 22.1% | 20.9% |
ROA | 18.5% | 12.2% | 9.2% | 7.0% | 7.7% |
ROE | 24.8% | 16.2% | 12.9% | 10.7% | 12.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| メディカルプラットフォーム | 104,044 | 35,918 | 34.5% |
| エビデンスソリューション | 24,354 | 5,120 | 21.0% |
| キャリアソリューション | 22,724 | 5,925 | 26.1% |
| サイトソリューション | 54,346 | 5,766 | 10.6% |
| ペイシェントソリューション | 56,873 | 2,686 | 4.7% |
| 海外 | 86,905 | 14,898 | 17.1% |
| その他エマージング事業群 | 2,116 | 4,878 | 230.5% |