MSFT 447.67 -0.4691% AAPL 208.14 0.3133% NVDA 118.11 -6.684% GOOGL 179.22 -0.2282% GOOG 180.79 0.294% AMZN 185.57 -1.8564% META 498.91 0.8347% AVGO 1592.21 -4.0045% TSLA 182.58 -0.235% TSM 167.81 -3.5353% LLY 890.11 0.7048% V 276.3 0.3924% JPM 198.88 1.3143% UNH 489.98 1.5313% NVO 142.28 0.2254% WMT 68.9 1.4578% LVMUY 155.41 1.3169% XOM 114.04 2.9614% LVMHF 780.0 1.9608% MA 456.96 0.4639%

M3 Inc

Healthcare US MTHRF


Last update at 2024-06-21T13:30:00Z

Day Range


52 Week Range



  • Previous Close 9.07
  • Market Cap10824.25M
  • Volume0
  • P/E Ratio29.72
  • Dividend Yield1.72%
  • EBITDA77142.00M
  • Revenue TTM233996.99M
  • Revenue Per Share TTM344.66
  • Gross Profit TTM 135186.00M
  • Diluted EPS TTM0.50


Income Statement


Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Income before tax 74318.00M 96187.00M 58264.00M 34610.00M 30942.00M
Minority interest -2955.00000M -2263.00000M 7447.00M 5490.00M 3543.00M
Net income 49028.00M 63845.00M 37822.00M 21635.00M 19577.00M
Selling general administrative 64832.00M 56067.00M 45038.00M 38699.00M 36054.00M
Selling and marketing expenses - - - - -
Gross profit 135186.00M 123268.00M 103400.00M 72887.00M 63843.00M
Reconciled depreciation 7434.00M 6274.00M 5736.00M 4493.00M 1391.00M
Ebit 74387.00M 86796.00M 58375.00M 34649.00M 30937.00M
Ebitda 81821.00M 93070.00M 64111.00M 39142.00M 32328.00M
Depreciation and amortization 7434.00M 6274.00M 5736.00M 4493.00M 1391.00M
Non operating income net other - - - - 0.00000M
Operating income 71983.00M 95141.00M 57972.00M 34337.00M 30800.00M
Other operating expenses 160307.00M 141937.00M 111198.00M 96526.00M 82361.00M
Interest expense 69.00M 52.00M 111.00M 39.00M 12.00M
Tax provision 22336.00M 30078.00M 17066.00M 10457.00M 9595.00M
Interest income 2404.00M 1097.00M 404.00M 312.00M 154.00M
Net interest income 2335.00M 1045.00M 293.00M 273.00M 142.00M
Extraordinary items - - - - 0.00000M
Non recurring - - - - 0.00000M
Other items - - - - 0.00000M
Income tax expense 22336.00M 30078.00M 17066.00M 10457.00M 9595.00M
Total revenue 230818.00M 208159.00M 169198.00M 130973.00M 113059.00M
Total operating expenses 64675.00M 57046.00M 45400.00M 38440.00M 33145.00M
Cost of revenue 95632.00M 84891.00M 65798.00M 58086.00M 49216.00M
Total other income expense net 2335.00M 1046.00M 292.00M 273.00M 142.00M
Discontinued operations - - - - 0.00000M
Net income from continuing ops 51982.00M 66109.00M 41198.00M 24153.00M 21347.00M
Net income applicable to common shares 49028.00M 63845.00M 37822.00M 21635.00M 19577.00M
Preferred stock and other adjustments - - - - 0.00000M
Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Total assets 400645.00M 345981.00M 273123.00M 221839.00M 137306.00M
Intangible assets 40711.00M 25081.00M 23019.00M 20187.00M 12735.00M
Earning assets - - - - -
Other current assets 6546.00M 6779.00M 5035.00M 5311.00M 5129.00M
Total liab 91127.00M 82028.00M 65863.00M 50238.00M 35030.00M
Total stockholder equity 302630.00M 257840.00M 199813.00M 166111.00M 98733.00M
Deferred long term liab - - - - 0.00000M
Other current liab 26716.00M 28238.00M 29751.00M 20849.00M 13483.00M
Common stock 29192.00M 29129.00M 29036.00M 28925.00M 3709.00M
Capital stock 29192.00M 29129.00M 29036.00M 28925.00M 3709.00M
Retained earnings 231214.00M 192912.00M 137151.00M 105246.00M 88033.00M
Other liab 24434.00M 19442.00M 10135.00M 8561.00M 7031.00M
Good will 71342.00M 57821.00M 52854.00M 51173.00M 44129.00M
Other assets 2420.00M 2138.00M 1.00M 3289.00M 1467.00M
Cash 118319.00M 104253.00M 89144.00M 47948.00M 27538.00M
Cash and equivalents - - - - -
Total current liabilities 59580.00M 57216.00M 50308.00M 38144.00M 27999.00M
Current deferred revenue - - - - -
Net debt -118319.00000M -104253.00000M -89144.00000M -47948.00000M -27538.00000M
Short term debt - - - - 0.00000M
Short long term debt - - - - 0.00000M
Short long term debt total - - - - -
Other stockholder equity 42224.00M 35799.00M 33626.00M 31940.00M 6991.00M
Property plant equipment 19034.00M 12540.00M 12198.00M 9774.00M 1563.00M
Total current assets 203471.00M 198874.00M 164109.00M 121545.00M 63986.00M
Long term investments - - - - 13426.00M
Net tangible assets 190577.00M 174938.00M 123940.00M 94751.00M 41869.00M
Short term investments 28069.00M 36963.00M 26254.00M 34669.00M 3005.00M
Net receivables 50537.00M 50879.00M 43676.00M 33617.00M 28314.00M
Long term debt - - - - 0.00000M
Inventory - - - - 0.00000M
Accounts payable 32864.00M 28978.00M 20557.00M 17295.00M 14516.00M
Total permanent equity - - - - 0.00000M
Noncontrolling interest in consolidated entity - - - - 0.00000M
Temporary equity redeemable noncontrolling interests - - - - 0.00000M
Accumulated other comprehensive income - - - - 0.00000M
Additional paid in capital - - - - 0.00000M
Common stock total equity - - - - 0.00000M
Preferred stock total equity - - - - 0.00000M
Retained earnings total equity - - - - 0.00000M
Treasury stock - - - - 0.00000M
Accumulated amortization - - - - 0.00000M
Non currrent assets other 32532.00M 38998.00M 28663.00M 36768.00M 5708.00M
Deferred long term asset charges - - - - 0.00000M
Non current assets total 197174.00M 147107.00M 109013.00M 100294.00M 73320.00M
Capital lease obligations - - - - 0.00000M
Long term debt total - - - - 0.00000M
Breakdown 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Type yearly yearly yearly yearly yearly
Date 2023-03-31 2022-03-31 2021-03-31 2020-03-31 2019-03-31
Investments -21933.00000M -13887.00000M 8698.00M -29805.00000M -1595.00000M
Change to liabilities 129.00M 6568.00M 2238.00M 1112.00M 304.00M
Total cashflows from investing activities -21933.00000M -23407.00000M 3592.00M -49883.00000M -8783.00000M
Net borrowings -809.00000M -13.00000M 180.00M -186.00000M -878.00000M
Total cash from financing activities -22837.00000M -16371.00000M -11615.00000M 43400.00M -5008.00000M
Change to operating activities -2134.00000M -31091.00000M 3120.00M 999.00M -1056.00000M
Net income 74318.00M 96187.00M 58264.00M 34610.00M 30942.00M
Change in cash 14066.00M 15109.00M 41196.00M 20410.00M 3806.00M
Begin period cash flow 104253.00M 89144.00M 47948.00M 27538.00M 23732.00M
End period cash flow 118319.00M 104253.00M 89144.00M 47948.00M 27538.00M
Total cash from operating activities 57113.00M 52108.00M 46627.00M 26789.00M 17749.00M
Issuance of capital stock 90.00M 126.00M 139.00M 50183.00M 47.00M
Depreciation 7434.00M 6274.00M 5736.00M 4493.00M 1391.00M
Other cashflows from investing activities -1593.00000M -3660.00000M -511.00000M -1824.00000M -579.00000M
Dividends paid -10860.00000M -8144.00000M -5768.00000M -4533.00000M -3353.00000M
Change to inventory - - - - 0.00000M
Change to account receivables 3085.00M -8836.00000M -9488.00000M -4216.00000M -2736.00000M
Sale purchase of stock -5692.00000M -5247.00000M -4819.00000M -4068.00000M -1.00000M
Other cashflows from financing activities -5566.00000M -3093.00000M -1136.00000M 2004.00M -823.00000M
Change to netincome -25719.00000M -16994.00000M -13243.00000M -10209.00000M -11096.00000M
Capital expenditures 7577.00M 3217.00M 1989.00M 2840.00M 1345.00M
Change receivables - - - - 0.00000M
Cash flows other operating - - - - 0.00000M
Exchange rate changes - - - - 0.00000M
Cash and cash equivalents changes - - - - 0.00000M
Change in working capital 1295.00M -1698.00000M -6419.00000M -3055.00000M -3159.00000M
Stock based compensation - - - - -
Other non cash items -25934.00000M -48655.00000M -10954.00000M -9259.00000M -11425.00000M
Free cash flow 49536.00M 48891.00M 44638.00M 23949.00M 16404.00M

Peer Comparison

Sector: Healthcare Industry: Health Information Services

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
M3 Inc
- -% 9.07 29.72 25.00 0.05 4.38 0.04 0.12
GE HealthCare Technologies Inc.
-0.32 0.40% 78.85 22.91 20.12 2.01 5.52 2.39 13.30
Veeva Systems Inc Class A
1.82 0.98% 186.70 54.61 33.22 12.83 6.73 11.14 58.84
M3 Inc
0.02 0.43% 4.67 31.84 26.25 0.05 4.60 0.04 0.12
HealthEquity Inc
-0.92 1.10% 82.72 123.86 42.37 6.88 3.38 7.41 26.13

Reports Covered

Stock Research & News


M3, Inc. provides medical-related services primarily to physicians and other healthcare professionals through Internet. The company operates through five reporting segments: Medical Platform, Evidence Solutions, Career Solutions, Site Solutions, and Overseas. It operates, a members-only web site for providing information to the healthcare professionals; MR-kun, where member doctors can independently and continuously receive information on the m3com platform; QOL-kun that provides life support information other than medical information to members; AskDoctors, where registered doctors answer questions about health and illness from the general public; MDLinx for medical professionals in the United States; and, a website that provides developing services for pharmaceutical companies, as well as provides drug information database in France, Germany, and Spain. The company also provides career services for doctors and pharmacists, recruitment, and posting job advertisements through CAREER. In addition, it engages in the sales activities and marketing operations for pharmaceuticals and medical devices; development, sale, and support business of electronic medical records and medical equipment for medical institutions; survey service for medical professionals; sale and marketing support businesses for pharmaceutical companies, etc. through the Internet; provision of management support and consulting services to medical institutions, and home-visit nursing services; and provision of human resources services for healthcare professionals, as well as operates clinical trial facilities. The company was formerly known as So-netM3, Inc. and changed its name to M3, Inc. in January 2010. M3, Inc. was incorporated in 2000 and is headquartered in Tokyo, Japan.

M3 Inc

Akasaka Intercity, Tokyo, Japan, 107-0052

Key Executives

Name Title Year Born
Mr. Itaru Tanimura Pres and Representative Director 1965
Mr. Paul J. Rice Chief Operating Officer of European Operations NA
Dr. Timothy Richard Ringrose MRCP Chief Exec. Officer of M3 EU NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).