F&M
4771.TF&M Co.,Ltd. Price (4771.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
14,592,580
(0.0003)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
F&M Co.,Ltd.Currency: JPY
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
3,939,721,000.00
+0% |
3,701,981,000.00
-6% |
3,529,242,000.00
-5% |
3,723,929,000.00
+6% |
3,834,131,000.00
+3% |
4,025,046,000.00
+5% |
4,470,886,000.00
+11% |
4,724,104,000.00
+6% |
5,512,417,000.00
+17% |
6,216,699,000.00
+13% |
6,394,783,000.00
+3% |
7,119,517,000.00
+11% |
7,563,063,000.00
+6% |
8,164,721,000.00
+8% |
10,875,076,000.00
+33% |
12,699,687,000.00
+17% |
14,861,769,000.00
+17% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,350,547,000.00 | 1,274,949,000.00 | 1,216,325,000.00 | 1,357,286,000.00 | 1,282,385,000.00 | 1,234,513,000.00 | 1,341,297,000.00 | 1,520,451,000.00 | 1,642,066,000.00 | 1,774,268,000.00 | 1,931,924,000.00 | 2,093,443,000.00 | 2,230,486,000.00 | 2,561,634,000.00 | 3,526,512,000.00 | 4,005,377,000.00 | 5,071,299,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,589,174,000.00
+0% |
2,427,032,000.00
-6% |
2,312,917,000.00
-5% |
2,366,643,000.00
+2% |
2,551,746,000.00
+8% |
2,790,533,000.00
+9% |
3,129,589,000.00
+12% |
3,203,653,000.00
+2% |
3,870,351,000.00
+21% |
4,442,431,000.00
+15% |
4,462,859,000.00
+0% |
5,026,074,000.00
+13% |
5,332,577,000.00
+6% |
5,603,087,000.00
+5% |
7,348,564,000.00
+31% |
8,694,310,000.00
+18% |
9,790,470,000.00
+13% |
||
| Gross Profit Ratio | (0.66%) | (0.66%) | (0.66%) | (0.64%) | (0.67%) | (0.69%) | (0.70%) | (0.68%) | (0.70%) | (0.71%) | (0.70%) | (0.71%) | (0.71%) | (0.69%) | (0.68%) | (0.68%) | (0.66%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,000,000.00 | 6,000,000.00 | 881,000.00 | 60,000.00 | 63,000.00 | 1,321,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,905,926,000.00 | 0.00 | 0.00 | 0.00 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,285,000,000.00 | 2,401,000,000.00 | 2,483,000,000.00 | 2,824,328,000.00 | 3,219,185,000.00 | 3,314,735,000.00 | 3,620,096,000.00 | 4,380,645,000.00 | 4,383,926,000.00 | 5,105,039,000.00 | 6,091,793,000.00 | 7,662,437,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 478,000,000.00 | 0.00 | 0.00 | 0.00 | ||
| Depreciation and Amortiz... | 99,348,000.00 | 99,486,000.00 | 95,062,000.00 | 101,214,000.00 | 111,172,000.00 | 123,737,000.00 | 114,919,000.00 | 121,283,000.00 | 172,190,000.00 | 208,410,000.00 | 245,384,000.00 | 289,312,000.00 | 392,334,000.00 | 526,937,000.00 | 753,949,000.00 | 964,514,000.00 | 1,296,239,000.00 | ||
| Other Expenses | 4,633,000.00 | 1,297,000.00 | 530,000.00 | -10,452,000.00 | 4,925,000.00 | 9,229,000.00 | 5,280,000.00 | 5,490,000.00 | 21,905,000.00 | 7,480,000.00 | 5,232,000.00 | 3,332,000.00 | 3,123,000.00 | 8,486,000.00 | 4,507,000.00 | 9,499,000.00 | 0.00 | ||
| Total Operating Expenses | 2,122,870,000.00 | 1,946,326,000.00 | 2,040,112,000.00 | 2,007,671,000.00 | 2,112,021,000.00 | 2,285,562,000.00 | 2,401,899,000.00 | 2,483,369,000.00 | 2,839,282,000.00 | 3,219,245,000.00 | 3,314,798,000.00 | 3,621,417,000.00 | 4,380,645,000.00 | 4,383,926,000.00 | 5,105,039,000.00 | 6,091,793,000.00 | 7,662,437,000.00 | ||
| Cost and Exponses | 3,473,417,000.00 | 3,221,275,000.00 | 3,256,437,000.00 | 3,364,957,000.00 | 3,394,406,000.00 | 3,520,075,000.00 | 3,743,196,000.00 | 4,003,820,000.00 | 4,481,348,000.00 | 4,993,513,000.00 | 5,246,722,000.00 | 5,714,860,000.00 | 6,611,131,000.00 | 6,945,560,000.00 | 8,631,551,000.00 | 10,097,170,000.00 | 12,733,736,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
466,304,000.00
+0% |
480,705,000.00
+3% |
272,803,000.00
-43% |
358,971,000.00
+32% |
439,724,000.00
+22% |
504,969,000.00
+15% |
727,688,000.00
+44% |
720,283,000.00
-1% |
1,031,067,000.00
+43% |
1,223,185,000.00
+19% |
1,148,060,000.00
-6% |
1,404,655,000.00
+22% |
951,931,000.00
-32% |
1,219,161,000.00
+28% |
2,243,524,000.00
+84% |
2,602,516,000.00
+16% |
2,128,033,000.00
-18% |
||
| Operating Income Ratio | (0.12%) | (0.13%) | (0.08%) | (0.10%) | (0.11%) | (0.13%) | (0.16%) | (0.15%) | (0.19%) | (0.20%) | (0.18%) | (0.20%) | (0.13%) | (0.15%) | (0.21%) | (0.20%) | (0.14%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 7,476,000.00 | 7,127,000.00 | 10,970,000.00 | 8,210,000.00 | 7,940,000.00 | 7,343,000.00 | 6,126,000.00 | 5,518,000.00 | 5,398,000.00 | 7,116,000.00 | 9,314,000.00 | 10,245,000.00 | 9,743,000.00 | 6,960,000.00 | 6,177,000.00 | 5,434,000.00 | 8,011,000.00 | ||
| Interest Expenses | 22,629,000.00 | 21,090,000.00 | 15,864,000.00 | 14,038,000.00 | 12,230,000.00 | 10,103,000.00 | 8,179,000.00 | 6,408,000.00 | 4,499,000.00 | 2,470,000.00 | 1,253,000.00 | 531,000.00 | 360,000.00 | 181,000.00 | 25,000.00 | 0.00 | 0.00 | ||
| Total Other Income/Exp... | -118,061,000.00 | -6,216,000.00 | -6,418,000.00 | -21,873,000.00 | 6,000.00 | -16,271,000.00 | -6,291,000.00 | -7,199,000.00 | 16,338,000.00 | 13,830,000.00 | 15,104,000.00 | 14,678,000.00 | 10,224,000.00 | 14,597,000.00 | 15,080,000.00 | 18,325,000.00 | 105,238,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 577,758,000.00 | 595,065,000.00 | 379,591,000.00 | 454,182,000.00 | 564,743,000.00 | 623,599,000.00 | 845,654,000.00 | 841,690,000.00 | 1,225,115,000.00 | 1,447,892,000.00 | 1,409,798,000.00 | 1,709,174,000.00 | 1,354,848,000.00 | 1,760,873,000.00 | 3,012,576,000.00 | 3,585,350,000.00 | 3,424,000,000.00 | ||
| EBITDA ratio | (0.15%) | (0.16%) | (0.11%) | (0.12%) | (0.15%) | (0.16%) | (0.19%) | (0.18%) | (0.22%) | (0.23%) | (0.22%) | (0.24%) | (0.18%) | (0.22%) | (0.28%) | (0.28%) | (0.23%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 348,243,000.00 | 474,489,000.00 | 266,385,000.00 | 337,098,000.00 | 439,730,000.00 | 488,698,000.00 | 721,397,000.00 | 713,084,000.00 | 1,047,405,000.00 | 1,237,015,000.00 | 1,163,164,000.00 | 1,419,333,000.00 | 962,155,000.00 | 1,233,758,000.00 | 2,258,604,000.00 | 2,620,841,000.00 | 2,233,271,000.00 | ||
| Income Before Tax Ratio | (0.09%) | (0.13%) | (0.08%) | (0.09%) | (0.11%) | (0.12%) | (0.16%) | (0.15%) | (0.19%) | (0.20%) | (0.18%) | (0.20%) | (0.13%) | (0.15%) | (0.21%) | (0.21%) | (0.15%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 29,727,000.00 | 179,578,000.00 | 152,229,000.00 | 173,663,000.00 | 202,867,000.00 | 217,174,000.00 | 304,665,000.00 | 245,054,000.00 | 335,348,000.00 | 374,620,000.00 | 340,475,000.00 | 408,420,000.00 | 297,975,000.00 | 390,331,000.00 | 710,376,000.00 | 739,499,000.00 | 624,052,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 339,515,000.00
+0% |
293,909,000.00
-13% |
113,922,000.00
-61% |
163,531,000.00
+44% |
237,829,000.00
+45% |
274,962,000.00
+16% |
414,831,000.00
+51% |
469,177,000.00
+13% |
712,056,000.00
+52% |
862,394,000.00
+21% |
822,689,000.00
-5% |
1,010,913,000.00
+23% |
664,179,000.00
-34% |
843,426,000.00
+27% |
1,548,227,000.00
+84% |
1,881,341,000.00
+22% |
1,609,218,000.00
-14% |
||
| Net Income Ratio | (0.09%) | (0.08%) | (0.03%) | (0.04%) | (0.06%) | (0.07%) | (0.09%) | (0.10%) | (0.13%) | (0.14%) | (0.13%) | (0.14%) | (0.09%) | (0.10%) | (0.14%) | (0.15%) | (0.11%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 22.67 | 20.00 | 7.93 | 11.39 | 16.56 | 19.15 | 28.89 | 32.67 | 49.59 | 60.04 | 57.19 | 70.14 | 46.02 | 58.33 | 106.23 | 128.92 | 110.28 | ||
| Diluted EPS | 22.57 | 20.00 | 7.93 | 11.39 | 16.56 | 19.15 | 28.89 | 32.67 | 49.48 | 59.61 | 56.75 | 69.67 | 45.72 | 57.98 | 106.13 | 128.92 | 110.28 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 14,975,600.00 | 14,697,900.00 | 14,360,200.00 | 14,360,200.00 | 14,360,200.00 | 14,360,193.00 | 14,360,032.00 | 14,360,002.00 | 14,359,978.00 | 14,364,481.00 | 14,385,821.00 | 14,411,890.00 | 14,432,152.00 | 14,458,941.00 | 14,573,882.00 | 14,592,629.00 | 14,592,580.00 | ||
| Diluted Share Outstanding | 15,046,022.00 | 14,697,900.00 | 14,360,200.00 | 14,360,200.00 | 14,360,200.00 | 14,360,193.00 | 14,360,032.00 | 14,360,002.00 | 14,390,784.00 | 14,467,271.00 | 14,496,722.00 | 14,510,019.00 | 14,528,538.00 | 14,546,752.00 | 14,587,685.00 | 14,592,629.00 | 14,592,580.00 | ||