| Breakdown | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 19.95B | 16.93B | 12.00B | 7.36B | 5.23B |
| Gross Profit | 8.21B | 6.34B | 4.23B | 2.88B | 1.89B |
| EBITDA | 2.71B | 2.58B | 961.73M | 1.05B | 162.92M |
| Net Income | 1.77B | 1.62B | 517.32M | 678.14M | -12.86M |
Balance Sheet | |||||
| Total Assets | 7.82B | 7.03B | 6.06B | 3.81B | 2.80B |
| Cash, Cash Equivalents and Short-Term Investments | 2.81B | 2.64B | 2.31B | 1.92B | 1.31B |
| Total Debt | 500.54M | 650.75M | 2.05B | 495.20M | 686.54M |
| Total Liabilities | 2.20B | 2.73B | 3.38B | 1.50B | 1.22B |
| Stockholders Equity | 5.50B | 4.21B | 2.58B | 2.28B | 1.57B |
Cash Flow | |||||
| Free Cash Flow | 996.61M | 1.83B | -130.68M | 787.50M | -22.29M |
| Operating Cash Flow | 1.14B | 2.33B | 150.80M | 878.25M | 312.93M |
| Investing Cash Flow | -286.70M | -444.08M | -612.42M | -80.88M | -246.72M |
| Financing Cash Flow | -963.75M | -1.44B | 807.10M | -188.89M | 300.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | ¥23.99B | 21.71 | ― | 3.59% | 15.91% | 36.39% | |
67 Neutral | ¥19.60B | 12.48 | ― | 1.13% | 23.25% | 14.29% | |
66 Neutral | ¥32.30B | 13.59 | ― | 4.53% | 2.46% | -31.77% | |
66 Neutral | ¥21.44B | 11.59 | ― | 2.34% | 17.87% | 5.31% | |
66 Neutral | ¥31.45B | 9.96 | ― | 2.91% | 4.27% | 27.62% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
63 Neutral | ¥39.56B | 26.13 | ― | ― | 16.77% | 39.98% |
Management Solutions Co., Ltd. is considering a carve-out of its PROEVER business to establish a new subsidiary, aiming to align organizational management with its subscription-based model and accelerate customer adoption. This strategic move is intended to attract technical talent and optimize specialized functions, though it is in the initial stages and expected to have minimal impact on consolidated results.
Management Solutions Co., Ltd. reported consolidated financial results for the nine months ended September 30, 2025, showing an increase in net sales and profits compared to the previous year. The company anticipates continued growth in net sales and earnings, driven by contributions from newly hired consultants, positioning it favorably in the market.