MEDIA DO Future Growth

Future criteria checks 3/6

MEDIA DO is forecast to grow earnings and revenue by 30.2% and 5.4% per annum respectively. EPS is expected to grow by 30.2% per annum. Return on equity is forecast to be 10.1% in 3 years.

Key information

30.2%

Earnings growth rate

30.2%

EPS growth rate

Retail Distributors earnings growth	9.1%
Revenue growth rate	5.4%
Future return on equity	10.1%
Analyst coverage	Low
Last updated	11 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

OTCPK:MDDC.F - Analysts future estimates and past financials data (JPY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
2/28/2027	113,400	1,880	2,543	3,065	2
2/28/2026	107,550	1,610	2,268	2,815	2
2/28/2025	101,700	1,330	1,695	2,154	2
8/31/2024	98,696	-307	3,021	3,812	N/A
5/31/2024	96,517	-307	N/A	N/A	N/A
2/29/2024	94,036	-319	2,372	3,171	N/A
11/30/2023	92,942	1,477	N/A	N/A	N/A
8/31/2023	93,838	938	805	1,778	N/A
5/31/2023	98,030	977	N/A	N/A	N/A
2/28/2023	101,667	1,057	564	1,916	N/A
11/30/2022	103,995	921	N/A	N/A	N/A
8/31/2022	103,715	1,368	2,494	3,733	N/A
5/31/2022	102,583	1,271	N/A	N/A	N/A
2/28/2022	104,722	1,576	3,788	4,632	N/A
11/30/2021	100,300	1,351	N/A	N/A	N/A
8/31/2021	97,039	1,445	2,380	2,974	N/A
5/31/2021	91,656	1,686	N/A	N/A	N/A
2/28/2021	83,540	1,519	2,089	2,544	N/A
11/30/2020	79,900	1,260	N/A	N/A	N/A
8/31/2020	75,713	1,310	2,350	2,703	N/A
5/31/2020	70,698	1,079	N/A	N/A	N/A
2/29/2020	65,860	884	1,601	1,928	N/A
11/30/2019	62,361	133	N/A	N/A	N/A
8/31/2019	59,231	-67	2,999	3,365	N/A
5/31/2019	55,314	-1,050	N/A	N/A	N/A
2/28/2019	50,568	-1,243	1,963	2,458	N/A
11/30/2018	46,094	-439	N/A	N/A	N/A
8/31/2018	42,612	-504	1,435	1,938	N/A
5/31/2018	40,175	441	N/A	N/A	N/A
2/28/2018	37,213	358	N/A	1,470	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: MDDC.F is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (2.6%).

Earnings vs Market: MDDC.F is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: MDDC.F is expected to become profitable in the next 3 years.

Revenue vs Market: MDDC.F's revenue (5.4% per year) is forecast to grow slower than the US market (9.2% per year).

High Growth Revenue: MDDC.F's revenue (5.4% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: MDDC.F's Return on Equity is forecast to be low in 3 years time (10.1%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/28 07:31
End of Day Share Price	2024/10/01 00:00
Earnings	2024/08/31
Annual Earnings	2024/02/29

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

MEDIA DO Co., Ltd. is covered by 5 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Taro Ishihara	Daiwa Securities Co. Ltd.
Hiroshi Naya	Ichiyoshi Research Institute Inc.
null null	Mizuho Securities Co., Ltd.