| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 191.66B | 4.19B | 3.57B | 2.77B | 3.90B | 3.01B |
| Gross Profit | 27.49B | 392.81M | 250.38M | 69.01M | -225.53M | -93.07M |
| EBITDA | 22.62B | 207.69M | 324.46M | -12.04M | -220.93M | -175.97M |
| Net Income | 15.01B | 220.40M | 96.54M | 37.38M | -363.98M | -126.63M |
Balance Sheet | ||||||
| Total Assets | 665.74B | 4.50B | 3.89B | 3.14B | 3.43B | 3.47B |
| Cash, Cash Equivalents and Short-Term Investments | 192.21B | 1.31B | 1.07B | 529.91M | 824.30M | 641.09M |
| Total Debt | 62.01B | 514.43M | 570.75M | 393.38M | 426.92M | 3.14B |
| Total Liabilities | 461.24B | 3.30B | 2.85B | 2.30B | 2.87B | 2.55B |
| Stockholders Equity | 197.69B | 1.18B | 992.82M | 811.64M | 532.54M | 886.47M |
Cash Flow | ||||||
| Free Cash Flow | -20.73B | 548.61M | 478.42M | -215.78M | 122.88M | 262.40M |
| Operating Cash Flow | -20.53B | 560.89M | 485.89M | -208.90M | 152.24M | 300.62M |
| Investing Cash Flow | -1.54B | -122.58M | -210.54M | -56.85M | -220.54M | -6.22M |
| Financing Cash Flow | -19.51B | -186.27M | 241.15M | -49.01M | 265.96M | -130.10M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
81 Outperform | ¥353.70B | 4.07 | 16.04% | 3.29% | 4.14% | 91.38% | |
79 Outperform | $3.74T | 8.70 | 9.52% | 3.00% | -11.79% | 18.12% | |
73 Outperform | ¥689.10B | 11.61 | ― | 3.98% | 2.57% | -4.79% | |
67 Neutral | ¥817.55B | 18.70 | 24.31% | 0.76% | 10.13% | 25.50% | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% | |
64 Neutral | ¥2.95T | 13.35 | -0.15% | 2.81% | -14.13% | 33.18% | |
63 Neutral | ¥1.51T | 36.99 | 2.23% | 3.06% | -7.68% | -73.03% |
Modec, Inc. has revised its earnings and dividend forecasts for the fiscal year ending December 2025, citing steady progress in EPCI projects and improved operating performance of existing vessels. The company anticipates an 18.9% increase in revenue and a 29.6% rise in profit attributable to owners, leading to a higher year-end dividend forecast, which will be submitted for approval at the upcoming Annual General Meeting.
Modec, Inc. reported a significant increase in its financial performance for the nine months ending September 30, 2025, with revenue rising by 11.9% and profit attributable to owners of the parent increasing by 43.6% compared to the previous year. The company also announced an upward revision in its earnings forecast for the full year 2025, indicating strong growth expectations and a positive outlook for stakeholders.