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	9.2%
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% 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%).