Tv Tokyo Holdings CorporationTSE: 9413

FY2024 Financial Results Materials 1.5MB

· Issued by Tv Tokyo Holdings Corporation
Supplementary Material for Full - Year Financial Results for the Fiscal Year Ending March 31, 2025 May 14, 2025 Securities code: 9413

Note: This document has been translated from the Japanese original for reference purposes only. In the event of any discrepancy between this translated document and the Japanese original, the original shall prevail.



TV TOKYO Holdings Corporation Summary of FY25/3 Full-year

◎Broadcast revenue recovery,Anime business also grew,and consolidated net sales rose 4.9% YoY to a record high.

◎Consolidated operating income fell 11.9% to 7.78 billion yen due to increased costs for the Olympics and anime titles.

・Broadcast revenue of TV Tokyo (non-consolidated) increased 4.0%, led by special programs for 60 years since the launch of Time,

and increased 7.1% in spots, including sales of automobiles and beverages. Broadcast profit rose 2.6% despite

cost burden from the Paris Olympics

・In TV Tokyo's (non-consolidated) rights business, overseas markets saw growth in games and streaming of

TV Tokyo Anime and Streaming

Business Revenue

(million yen)

"NARUTO" and "BORUTO," while distribution revenue from the movie "SPY×FAMILY" also contributed,

resulting in a 10.2% increase in anime-related sales. The streaming business also performed well with new dramas

Record

-high

15,899 18,038

22,196 20,971 23,103

such as "Until I Destroy My Husband's Family" and "Courtroom Dragon." However, increased costs from a rise

in new anime titles and higher production expenses led to a 6.9% decrease in profits from the overall rights business,

5,901

8,535 10,421 11,518 11,759

including anime, streaming, and events.

<Shareholder returns>

・Commemorative dividend of ¥10 (annual dividend of ¥80 ➡ ¥90) and share repurchases,

resulting in a total return of ¥4.04 billion High dividend payout ratio of 40.1% and total return ratio of 67.0%

<Medium-Term Management Plan for FY 25 to FY 27 >

・In addition to animation and streaming, which continues to grow, economic reporting, proprietary

IP (intellectual property) such as " Push baby", and various streaming services are the new engines,

FY21/3 FY22/3 FY23/3 FY24/3 FY25/3

Anime Streaming Business

Consolidated Net Income

6,724

6,024

(million yen)

6,736

6,034

2,590 2,575

FY20/3 FY21/3 FY22/3 FY23/3 FY24/3 FY25/3

aiming to achieve operating income of 11.5 billion yen in fiscal 27. * For details, please refer to "2025 Medium-Term Management Plan" announced on May 14.

Consolidated

Overview of Profit and Loss by Segment

(Million yen)

Accounting Period(January to March)

Cumulative Period(April to March)

FY24/3

FY25/3

YoY change

FY24/3

FY25/3

YoY change

Change from forecast

Net sales

4Q

4Q

Amount

%

full year

full year

Amount

%

Amount

%

Terrestrial and BS broadcasting

24,269

25,352

1,082

4.5%

94,773

98,696

3,923

4.1%

1,880

1.9%

Anime and streaming

12,827

14,065

1,237

9.6%

44,534

46,923

2,388

5.4%

478

1.0%

Shopping and other

3,631

4,105

473

13.1%

15,905

17,183

1,278

8.0%

△ 24

△ 0.1%

Total consolidated net sales

38,534

41,436

2,901

7.5%

148,587

155,837

7,249

4.9%

2,837

1.9%

Expenses

Terrestrial and BS broadcasting

23,006

24,537

1,531

6.7%

91,098

94,627

3,528

3.9%

1,119

1.2%

Anime and streaming

10,688

12,540

1,852

17.3%

38,572

42,672

4,099

10.6%

335

0.8%

Shopping and other

3,652

4,061

409

11.2%

15,605

16,498

892

5.7%

△ 31

△ 0.2%

Total consolidated operating expenses

35,452

39,421

3,968

11.2%

139,750

148,047

8,296

5.9%

2,047

1.4%

Operating income

Terrestrial and BS broadcasting

1,262

814

△ 448

△ 35.5%

3,675

4,069

394

10.7%

761

23.0%

Anime and streaming

2,139

1,524

△ 614

△ 28.7%

5,962

4,250

△ 1,711

△ 28.7%

142

3.5%

Shopping and other

△ 20

44

64

-

299

685

385

128.5%

7

1.0%

Total consolidated operating income

3,082

2,014

△ 1,067

△ 34.6%

8,836

7,789

△ 1,047

△ 11.9%

789

11.3%

Consolidated ordinary income

3,135

2,013

△ 1,122

△ 35.8%

9,599

8,255

△ 1,344

△ 14.0%

855

11.6%

Profit (loss) attributable to owners of parent

1,582

1,654

71

4.5%

6,736

6,034

△ 701

△ 10.4%

834

16.1%

Consolidated

Overview of Balance Sheets

FY24/3

year-end

FY25/3

year-end

Changes

FY24/3

year-end

FY25/3

year-end

Changes

Assets

Current assets

88,758

90,436

1,677

Liabilities

Current liabilities

43,606

42,362

△1,243

Non-current assets

Property, plant and equipment Intangible assets

Investments and other assets

58,335

24,307

5,651

28,376

57,407

22,961

6,476

27,969

△928

△1,345

825

△407

Non-current liabilities

4,219

3,580

△638

Total liabilities

47,825

45,943

△1,882

Net assets

Shareholders' equity

Valuation and translation adjustments Non-controlling interests

94,086

4,988

193

96,628

5,074

196

2,542

86

2

Total net assets

99,268

101,900

2,631

Total assets

147,094

147,843

748

Total liabilities and net assets

147,094

147,843

748

Consolidated Overview of Balance Sheets (Million yen)

Note: Net assets per share =3,811.59yen

FY24/3

year-end

FY25/3

year-end

Changes

Total assets

21,677

22,446

768

Total liabilities

3,710

3,355

△ 355

Total net assets

17,967

19,091

1,124

Non-consolidated/TV TOKYO Financial Position (Million yen)

Non-consolidated/BS TV TOKYO Financial Position (Million yen)

Overview of Consolidated Cash Flows (Million yen)

FY24/3

year-end

FY25/3

year-end

Changes

Total assets

83,603

82,719

△ 884

Total liabilities

34,335

35,138

803

Total net assets

49,268

47,580

△ 1,687

FY24/3

full year

FY25/3

full year

Operating cash flows

6,471

7,569

Investing cash flows

△ 4,706

△ 2,015

Financing cash flows

△ 3,414

△ 4,055

Cash and cash equivalents

36,153

37,680

Consolidated

Capital Expenditure/Depreciation

FY25/3 full year results

YoY change

FY26/3

full year forecasts

Comparison with FY25/3 results

Amount

%

Amount

%

Capital expenditure

3,963

△1,152

274

△22.5%

6.9%

3,383

4,784

△580

547

△14.6%

12.9%

Depreciation

4,236

Consolidated Capital Expenditure/Depreciation (Million yen)

(Million yen) (Million yen)

Main full year results

DX-related investments

Facilities for production of contents

Facilities for streaming and data

1,128 M yen

328 M yen

704 M yen

Main plan for FY25/3

DX-related investments

Facilities for production of contents

Facilities for streaming and data

408 M yen

366 M yen

314 M yen



Non-consolidated

Overview of TV TOKYO Profit and Loss



Non-consolidated

TV TOKYO Broadcasting Businesses

Changes in SPOT Percentage Changes in Share of SPOT Area





(%)

Note: Before settlement of accounts

(%)

Note: Before settlement of accounts

FY23/3

FY24/3

FY25/3

FY23/3

FY24/3

FY25/3

Monthly results of Time and Spot

(Million yen)

2024

2025

Apr.

May

Jun.

Jul.

Aug.

Sep.

Oct.

Nov.

Dec.

Jan.

Feb.

Mar.

TIME

3,511

3,483

3,596

4,026

4,414

3,713

3,355

3,664

4,063

3,617

3,364

4,128

SPOT

2,383

2,100

2,065

2,020

1,934

2,119

2,493

2,553

2,670

2,529

2,333

2,976

Total

5,894

5,583

5,661

6,046

6,348

5,832

5,848

6,217

6,733

6,146

5,697

7,104

Note: Before settlement of accounts

Non-consolidated

TV TOKYO Broadcasting Businesses

4Q of the Fiscal Year Ending March 31, 2025 (Accounting Period: January to March) Ranking by SPOT Business Type

Fiscal Year Ending March 31, 2025 (Cumulative Period: April to March) Ranking by SPOT Business Type

Business type

4Q

composition

ratio

Difference from the previous year's

composition ratio

YoY change

in sales

Restaurants/services

14.9%

△1.7pt

△ 0.7%

Information/telecoms

11.0%

△0.9pt

2.4%

Financial/insurance

9.3%

△1.1pt

△ 1.6%

Beverages/luxury foods

7.8%

△0.0pt

10.1%

Real estate/residential facilities

7.5%

0.2pt

12.9%

Transportation/leisure

6.5%

△0.7pt

△ 0.0%

Foods

6.2%

1.0pt

30.9%

Automobiles/related items

5.9%

0.5pt

20.9%

Distribution/retail

5.6%

1.7pt

59.1%

Chemicals/pharmaceuticals

5.2%

△0.9pt

△ 5.2%

Household appliances/AV/precision devices

4.7%

2.4pt

128.2%

Energy/materials/machinery

3.7%

2.5pt

250.1%

Public sector/associations

2.6%

△0.6pt

△ 11.0%

Education/medical services

2.3%

0.8pt

65.3%

Hobbies/sports

2.2%

△2.9pt

△ 52.7%

Fashion/accessories

1.4%

0.3pt

38.5%

Household furnishings and articles

1.3%

△0.2pt

△ 1.6%

Publishing

1.1%

0.3pt

49.0%

Cosmetics/toiletries

0.9%

△0.6pt

△ 34.5%

Business type

Full-year composition

ratio

Difference from the previous year's

composition ratio

YoY change

in sales

Restaurants/services

14.2%

△ 1.2pt

△ 1.0%

Information/telecoms

11.2%

△ 0.2pt

5.2%

Beverages/luxury foods

9.3%

△ 1.0pt

△ 3.7%

Financial/insurance

8.8%

△ 0.7pt

△ 0.4%

Transportation/leisure

7.6%

0.3pt

11.0%

Foods

7.2%

0.2pt

10.7%

Distribution/retail

6.0%

△ 0.5pt

△ 0.6%

Chemicals/pharmaceuticals

6.0%

△ 0.3pt

2.4%

Automobiles/related items

5.7%

1.6pt

49.2%

Household appliances/AV/precision devices

4.3%

1.2pt

49.9%

Real estate/residential facilities

4.2%

0.4pt

19.3%

Hobbies/sports

3.1%

△ 1.5pt

△ 27.3%

Energy/materials/machinery

2.6%

0.9pt

65.3%

Cosmetics/toiletries

2.5%

0.2pt

18.6%

Public sector/associations

2.1%

△ 0.1pt

0.3%

Household furnishings and articles

1.7%

0.2pt

18.6%

Education/medical services

1.2%

0.1pt

16.0%

Fashion/accessories

1.2%

△ 0.1pt

2.0%

Publishing

1.1%

0.4pt

64.1%

Non-consolidated

TV TOKYO Rights Businesses (Anime)

Anime Sales Categories

(Million yen)

Anime Ranking by Title

Regional

Category

FY25/3

full year

YoY change

% of total

Amount

%

Japan

Overseas

4,049

19,054

399

1,733

10.9%

10.0%

17.5%

82.5%

Anime total

23,103

2,132

10.2%

Net sales

① BORUTO

② NARUTO

③ YU-GI-OH!

➃ Pokémon

⑤ Black Clover



Note:FY25/3 full-year

Note:FY25/3 full-year

Non-consolidated

TV TOKYO Rights Businesses (Streaming Business)

(Million yen)

* Sales such as packaged sales of DVD, etc., programs sales to BS and CS broadcasting, and box office revenue.



Contents Ranking by Title

Net Sales

① Drama Premiere 23 『Until I Destroy My Husband's Family』

② Thursday Drama 24 『At 25:00, in Akasaka』

③ Drama Premiere 23 『95』

➃ 『ANO-CHAN NO DEN DEN DENPA』

⑤ Thursday Drama 25 『Dinner Blues』

Note:FY25/3 full year

Non-consolidated

BS TV TOKYO Broadcasting Businesses

Accounting Period(January to March)

Cumulative Period(April to March)

FY24/3 4Q

FY25/3 4Q

YoY change

FY24/3

full year

FY25/3

full year

YoY change

Amount

%

Amount

%

Net sales

3,889

3,939

50

1.3%

15,744

15,901

156

1.0%

TIME

2,345

2,341

△ 4

△ 0.2%

9,786

9,842

55

0.6%

SPOT

1,292

1,385

93

7.2%

5,064

5,295

231

4.6%

Others

251

212

△ 38

△ 15.5%

893

763

△ 130

△ 14.6%

Operating expenses

3,384

3,402

18

0.5%

13,494

13,366

△ 128

△ 0.9%

Cost of sales,

Program production expenses

1,407

1,425

17

1.3%

5,853

5,998

145

2.5%

Other expenses

901

873

△ 27

△ 3.1%

3,588

3,171

△ 417

△ 11.6%

Indirect expenses

1,074

1,103

28

2.6%

4,052

4,195

143

3.5%

Operating income

505

537

31

6.3%

2,250

2,535

285

12.7%

(Million yen)

Consolidated

Shareholder Returns

Dividend policy

The Company recognizes shareholder returns as one of its important management issues and always works on stable and continuous dividend payments based on sharing the fruits of growth with stakeholders in a balanced manner. In addition to stable annual dividend of 20 yen per share as a minimum, the Company aims for dividend payout ratio of 30% on a consolidated basis as dividends linked to business results, and aims to increase this to 35% over the medium- to long-term.

Acquisition of treasury shares

Acquisition of treasury shares will be considered in accordance with laws and regulations specific to the broadcasting industry while taking into consideration tradable

share ratio and other factors.

90yen

(Commemorativ e dividend of

10 yen)

(million yen)

Dividend per share:

40 yen

40yen

60yen

80yen

(Commemorative

dividend of 10 yen)

80yen

90yen



1,130

1,125

48

1,669

683

2,186

929

2,165

972

2,404

1,637

2,401

654

*

5

FY20/3

FY21/3

FY22/3

FY23/3

FY24/3

FY25/3

FY26/3 Forecast

Payout ratio

43.7%

43.9%

27.9%

32.8%

32.2%

40.1%

38.4%

Total payout ratio

43.7%

62.6%

39.1%

46.3%

46.6%

67.0%

45%~50%

Total payout ratio = (total amount of dividends + total amount of treasury shares acquired)/profit attributable to owners of parent *Treasury shares acquisition limit (announced on February 13, 2025)

The forecast of dividend payout ratio and Total Return Ratio for FY 25 is calculated based on the current full-year business forecast.

© TV TOKYO Holdings Corporation

Acquisition amount: 1.2 billion yen (maximum), number of treasury shares to be acquired: 300,000 shares (maximum),

acquisition period: February 14, 2025 to July 31, 2025 12

Consolidated

Full-Year Financial Results Forecasts

for the Fiscal Year Ending March 31, 2026

(Million yen)

FY25/3

results

98,696

46,923

17,183

155,837

YoY change

Amount

3,923

2,388

1,278

7,249

FY26/3

forecasts

98,914

48,211

17,672

157,000

Comparison with FY25/3 results

Net sales

%

Amount

%

Terrestrial and BS broadcasting

Anime and streaming

Shopping and other

Total consolidated net sales

4.1%

5.4%

8.0%

4.9%

217

1,287

488

1,162

0.2%

2.7%

2.8%

0.7%

Terrestrial and BS broadcasting

Anime and streaming

Shopping and other Total consolidated operating expenses

94,627

3,528

3.9%

95,333

706

0.7%

42,672

4,099

10.6%

43,364

691

1.6%

16,498

892

5.7%

16,922

423

2.6%

148,047

8,296

5.9%

149,000

952

0.6%

Expenses

Terrestrial and BS broadcasting

Anime and streaming

Shopping and other Total consolidated operating income Consolidated ordinary income

Profit (loss) attributable to owners of parent

4,069

394

10.7%

3,580

△ 488

△ 12.0%

4,250

△ 1,711

△ 28.7%

4,846

595

14.0%

685

385

128.5%

749

64

9.4%

7,789

△ 1,047

△ 11.9%

8,000

210

2.7%

8,255

△ 1,344

△ 14.0%

8,400

144

1.8%

6,034

△ 701

△ 10.4%

6,300

265

4.4%

Operating income

Note: Explanation of the proper use of financial results forecast and other notes

The financial results forecast and other forward-looking statements in this material are based on information that is currently available to the Company and certain assumptions that are deemed reasonable by the company.

A range of factors including trends in economic activity could cause actual business results to differ significantly.

Non-consolidated

TV TOKYO Full-Year Financial Results Forecasts for the Fiscal Year Ending March 31, 2026

FY25/3

results

YoY change

FY26/3

forecasts

Comparison with FY25/3 results

Amount

%

Amount

%

Net sales

115,836

5,498

5.0%

119,915

4,079

3.5%

Operating expenses

110,147

6,305

6.1%

114,196

4,048

3.7%

Operating income

5,688

△ 807

△ 12.4%

5,719

30

0.5%

Ordinary income

Profit before income taxes

7,003

7,208

△ 1,469

△ 2,323

△ 17.3%

△ 24.4%

6,830

6,830

△ 172

△ 377

△ 2.5%

△ 5.2%

Overview of rights businesses



Broadcasting businesses

TIME(T)

44,924

1,708

4.0%

44,370

△ 554

△

1.2%

sales (main items)

SPOT(S)

28,158



1,868

7.1%

28,930

771

2.7%

T+S total

73,083



3,577

5.1%

73,300

216

0.3%

Program sales

4,279



△ 69

△

1.6%

4,280

1

0.0%

Broadcasting businesses total sales

78,973

2,877

3.8%

79,291

318

0.4%

Broadcasting businesses expenses

62,102

2,449

4.1%

62,242

139

0.2%

Of which, broadcasting contents production expenses

34,394

1,631

5.0%

34,150

△ 244

△ 0.7%

Broadcasting businesses income

16,871

427

2.6%

17,049

178

1.1%













Overview of broadcasting businesses

Rights businesses sales

Anime

23,103

2,132

10.2%

23,409



305

1.3%

Streaming business

11,759

241

2.1%

14,938

3,179

27.0%

Events

1,536

△ 216

△

12.3%

1,676

139

9.1%

Rights businesses total sales

36,398

2,157

6.3%

40,023

3,624

10.0%

Rights businesses expenses

22,070

3,215

17.1%

24,766

2,695

12.2%

Rights businesses income

14,328

△ 1,058

△ 6.9%

15,257

928

6.5%

Note: Explanation of the proper use of financial results forecast and other notes

The financial results forecast and other forward-looking statements in this material are based on information that is currently available to the Company and certain assumptions that are deemed reasonable by the company. A range of factors including trends in economic activity could cause actual business results to differ significantly.

Expenses related to contents production for terrestrial broadcasting, which were previously presented as "program production expenses" are presented as "broadcasting contents production expenses.



Supplementary Material

Consolidated

Overview of Business Segments

Segments

Operating Companies

Business Category

Main Business Operations

Terrestrial and BS broadcasting businesses

TV TOKYO Corporation

Broadcasting businesses

Broadcasting revenue through terrestrial broadcasting, sale of broadcast programs to other broadcasters

BS TV TOKYO Corporation

Broadcasting revenue through BS broadcasting, sale of broadcast programs to other broadcasters

TV TOKYO Medianet, Inc. and five other companies

Businesses that supplement broadcasting itself, such as program sales in Japan, program production, and broadcasting

operations

Anime and

streaming businesses

TV TOKYO Corporation

Rights businesses

Anime

Business revenue using peripheral rights for anime

broadcast programs

Streaming business

Business revenue using peripheral rights for non-

anime broadcast programs

Box-office revenue through investment in movies,

and business revenue by using peripheral rights

Events

Box-office revenue by organizing events, etc.

TV TOKYO Music Corporation

AT-X Corporation

Music publishing business, paid CS broadcasting

channel business

TV TOKYO Communications Corporation

Development, operations, and advertising

businesses of digital media such as video streaming

Shopping and

other businesses

TV TOKYO Direct, Inc. and three other companies

TV shopping, e-commerce business, services within

the Group, etc.

* In line with the current profit structure, from the fiscal year ending March 31, 2024, there are three segments: "terrestrial and BS broadcasting businesses," "anime and streaming businesses," and "shopping and other businesses."

Non-consolidated

TV TOKYO Broadcasting Businesses



Individual Viewing Rates Results for FY25/3

Changes in Individual Viewing Rates (%)

All TV stations

TX

Viewing rate

TX Share of total

NTV

TV

Asahi

TBS

Fuji Television

NHK

Others

Golden Hours

30.6

3.0

10.0

5.3

5.3

4.4

3.5

5.0

3.5

19:00-22:00

-0.5

-0.1

±0

-0.3

±0

+0.2

-0.1

±0

-0.4

All day

18.6

1.2

6.3

3.4

3.5

2.8

2.2

2.8

2.1

06:00-24:00

-0.2

±0

-0.1

-0.1

±0

+0.1

-0.1

-0.1

-0.2

Prime Time

28.5

2.6

9.3

5.0

5.3

4.2

3.4

4.3

3.1

19:00-23:00

-0.6

-0.1

±0

-0.2

±0

+0.1

-0.1

±0

-0.4

Upper figures: Viewing rates (%) Lower figures: YoY change (% points)

(Surveyed by Video Research Ltd.; Kanto region)

Share of total: Percentage of the total viewing rate for all TV stations accounted for by the Company

FY23/3 FY24/3 FY25/3

お問い合せ

Inquiries


Public & Investor Relations Department, Corporate Strategy Division ir@txhd.co.jp

この資料に記載されている経営方針、計画、見通しなどは、過去の事実を除いて将来の予測であり、実際の業績等は今後の様々な要因によって変動する場合があります。

These materials are an English translation of the original document in Japanese. Forward-looking statements on future results and all other content in this document are based on the Company's judgment at the time of publication. This document does not assure or guarantee that the stated numerical plans and measures will be achieved.



Earlier from Tv Tokyo

All Tv Tokyo news releases