Broadmedia Corporation engages in information technology and content distribution business in Japan. It operates through Media Content, Studio Production, Broadcasting, Technology, Education, and Others segments. The Media Content operates Crank In!, an entertainment information site; Crank In! Trend; Crank In! Video that provides video content; and Crank In! Comic, a digital comic service. The Studio Production segment engages in the production of Japanese subtitles and dubbing for foreign films and television programs, animations, and other visual content, as well as multilingual translation, Subtitles for the Deaf and Hard of Hearing (SDH), Audio Description (AD) for the blind and visually impaired, and other audio-visual productions. The Broadcasting segment produces broadcasts, and distributes programs; and delivers Fishing Vision VOD, a video distribution service. The Technology segment offers technology services, including the delivery of content through CDN; security services; CM online services that imports commercial materials online; electronic delivery services for digital cinema; and cloud gaming platforms and apps. This segment also engages in the provision of internet service to hotel guest rooms and conference rooms; monitoring of equipment; provision of maintenance services; provision of private network; provision of AI solutions; and developing software. The Education segment operates online and credit-based e-learning high schools with various courses for students comprising of eSports, entertainment, and beauty care; and provides Japanese language education program for non-Japanese people. The Others segment manages the CYCLOPS athlete gaming, a professional eSports team and promotes eSports business; and sells communication products for communication carriers. The company was incorporated in 1973 and is headquartered in Tokyo, Japan.
Price
ยฅ1,606
Market Cap
ยฅ11.4B
Ent. Value
ยฅ7.4B
Net Cash
ยฅ4.0B
Shares Out.
7.1M
P / E
14.6ร
EV / EBIT
7.0ร
P / Book
2.26ร
P / NCAV
6.41ร
Div. Yield
3.11%
PRICE
| Metric |
FY 2025
TDnet |
FY 2024
EDINET โ |
FY 2023
EDINET โ |
FY 2022
EDINET โ |
FY 2021
EDINET โ |
FY 2020
EDINET โ |
|---|---|---|---|---|---|---|
| Net Sales | ยฅ15.8B | ยฅ15.5B | ยฅ14.2B | ยฅ13.0B | ยฅ12.3B | ยฅ11.0B |
| Cost of Sales | ยฅ9.7B | ยฅ9.5B | ยฅ8.5B | ยฅ8.0B | ยฅ7.7B | ยฅ6.9B |
| Gross Profit | ยฅ6.1B | ยฅ6.1B | ยฅ5.7B | ยฅ5.0B | ยฅ4.6B | ยฅ4.1B |
| SG&A | ยฅ5.0B | ยฅ5.4B | ยฅ4.8B | ยฅ4.0B | ยฅ3.8B | ยฅ3.6B |
| Operating Income | ยฅ1.1B | ยฅ707M | ยฅ870M | ยฅ1.0B | ยฅ877M | ยฅ479M |
| Non-Operating Income | ยฅ55M | ยฅ44M | ยฅ61M | ยฅ57M | ยฅ78M | ยฅ39M |
| Dividend Income | โ | ยฅ0M | ยฅ0M | ยฅ0M | ยฅ0M | ยฅ1M |
| Interest Income | โ | ยฅ2M | ยฅ0M | ยฅ1M | ยฅ2M | ยฅ2M |
| Non-Operating Expenses | โ | ยฅ32M | ยฅ20M | ยฅ14M | ยฅ20M | ยฅ41M |
| Interest Expense | โ | ยฅ23M | ยฅ19M | ยฅ12M | ยฅ13M | ยฅ18M |
| Ordinary Income | ยฅ1.1B | ยฅ720M | ยฅ911M | ยฅ1.1B | ยฅ935M | ยฅ477M |
| Pre-tax Income | ยฅ1.0B | ยฅ430M | ยฅ773M | ยฅ907M | ยฅ1.3B | ยฅ354M |
| Income Taxes | ยฅ184M | ยฅ61M | ยฅ74M | ยฅ-257M | ยฅ115M | ยฅ103M |
| Current Tax | โ | ยฅ150M | ยฅ166M | ยฅ174M | ยฅ318M | ยฅ77M |
| Deferred Tax | โ | ยฅ-89M | ยฅ-93M | ยฅ-432M | ยฅ-202M | ยฅ26M |
| Net Income (owners) | ยฅ782M | ยฅ335M | ยฅ680M | ยฅ1.1B | ยฅ1.0B | ยฅ151M |
| Minority Interest | โ | ยฅ34M | ยฅ19M | ยฅ55M | ยฅ186M | ยฅ100M |
| Comprehensive Income | โ | ยฅ369M | ยฅ700M | ยฅ1.2B | ยฅ1.2B | ยฅ268M |
| EBITDA | ยฅ1.2B | ยฅ1.0B | ยฅ1.2B | ยฅ1.3B | ยฅ1.1B | ยฅ738M |
| Goodwill Amort. (J-GAAP) | โ | ยฅ105M | ยฅ54M | ยฅ21M | ยฅ17M | ยฅ9M |
| EPS | ยฅ109.74 | ยฅ46.86 | ยฅ93.50 | ยฅ150.67 | ยฅ133.12 | ยฅ19.50 |
| Shares Outstanding | โ | 7.1M | 7.3M | 7.3M | 7.4M | 7.7M |
| Shares Issued (total) | โ | 7.5M | 7.9M | 7.9M | 7.9M | 7.9M |
| Treasury Shares | โ | 0.4M | 0.6M | 0.6M | 0.5M | 0.2M |