WORLD HOLDINGS CO.,LTD. FY2026 Q2 Earnings Report

Financial Highlights

• Net Sales: ¥138.37B
• Operating Income: ¥4.25B
• Net Income: ¥2.25B
• EPS: ¥106.60

Income Statement

Balance Sheet

Profitability Ratios

Year-over-Year Comparison

Share Information

Dividend Information

Segment Information

Full Year Forecast

---

AI Financial Analysis

Executive Summary

FY2026 Q2 was mixed: top-line grew steadily while profits contracted due to thinner margins and a heavier tax/interest burden. Revenue rose 5.0% YoY to ¥1,383.7bn, with operating income down 14.6% to ¥42.5bn and net income down 28.2% to ¥19.0bn. Gross profit was ¥213.4bn and operating margin declined to 3.1%. Ordinary income fell 15.1% to ¥40.9bn, reflecting higher interest costs. Net margin compressed to 1.4%. Gross margin decreased by roughly 78bps YoY to 15.4%, and operating margin contracted by about 71bps from 3.8% to 3.1%. The net margin contracted by about 63bps from ~2.0% to 1.4%. SG&A discipline helped: the SG&A ratio edged down to 12.35% (from 12.41%), with SG&A growth (+4.5%) slightly below sales growth (+5.0%). Interest expense increased to ¥5.75bn, pressuring ordinary profit despite stable operating trends in core staffing segments. The effective tax rate was elevated at 45.2%, driving a low tax burden (NI/EBT 0.465) and weighing on bottom-line conversion. Segment mix was a headwind: Real Estate earnings dropped sharply despite double-digit growth in Products HR and Services HR. Leverage is high (D/E 2.79x; Debt/Capital 66.1%) and short-term debt reliance is notable, which heightens refinancing sensitivity. Liquidity remains adequate (current ratio 160%) with cash of ¥430.2bn, though cash covers only 0.69x short-term loans. ROE printed 3.6% on the DuPont basis, with weak net margin and modest asset turnover partly offset by high financial leverage. Progress versus full-year guidance is behind plan for profits (OP 34%, OI 35%, NI 27%), implying a required H2 acceleration. Looking forward, margin recovery in Real Estate and continued scale gains in HR will be key to meeting full-year targets amid higher funding and tax costs.

Profitability Analysis

ROE (3.6%) = Net Profit Margin (1.4%) × Asset Turnover (0.690x) × Financial Leverage (3.79x). The most material change is the decline in net profit margin, driven by a combination of gross margin compression (approximately -78bps YoY), higher interest expense (+62% YoY), and a heavier effective tax rate (45.2%). Business-wise, weaker Real Estate profitability (OI -53.9% YoY) and still-low margins in Services HR reduced the consolidated operating margin to 3.1%, while higher interest costs from increased short-term borrowings further eroded ordinary profit. The elevated tax burden further depressed net conversion. This margin pressure is partly cyclical/mix-driven (Real Estate) and partly structural (low-margin staffing, higher interest run-rate), suggesting only partial reversibility unless pricing, utilization, or segment mix improves in H2. Cost control is visible as SG&A grew slightly below sales, but not enough to offset gross pressure and financing costs. Key concern: operating margin of 3.1% falls below the 5% benchmark, and interest expense growth outpacing operating growth indicates operating leverage is not translating to bottom line under the current mix.

Growth Assessment

Top-line growth of 5.0% YoY was led by Products HR (+15.3%) and Services HR (+14.3%), offset by a 32.7% decline in Real Estate. Gross profit was broadly flat in absolute terms while mix diluted margins. Operating income declined 14.6% as segment mix shifted away from higher-margin Real Estate and interest expense rose. The HR businesses continue to scale, but at structurally lower margins (2–3% OPM), requiring tight execution on pricing, utilization, and productivity to translate volume into profit. With guidance implying H2 catch-up, delivery hinges on Real Estate project timing and improved HR profitability. Overall revenue growth appears sustainable given HR momentum, but profit sustainability depends on restoring margin in Real Estate and managing financing/tax headwinds.

Financial Health

Liquidity is adequate with a current ratio of 160.4% and a quick ratio of 159.2%. Leverage is elevated: D/E 2.79x and Debt/Capital 66.1%, warranting caution. Interest-bearing debt totals ¥1,030.7bn, with short-term loans at ¥627.2bn (short-term debt ratio 60.9%), indicating heightened refinancing risk. Cash/short-term debt is 0.69x, signaling a maturity mismatch that relies on rollover or cash generation. Interest coverage is 7.39x, comfortably above covenant concern thresholds, but deteriorates if operating performance weakens. No off-balance sheet obligations are disclosed in the data. The shift toward more short-term funding raises sensitivity to rate moves and credit conditions.

Notable B/S Changes

Short-term Loans: +150.8 (100M JPY, +31.6%) - Increased reliance on short-term funding raises refinancing and rate risk. Treasury Stock: -6.0 (100M JPY) to -7.21 (100M JPY) - Additional buybacks reduced equity; monitor capital return versus leverage. Real Estate for Sale in Progress: +670.7 (100M JPY, +14.8%) - Larger project pipeline increases inventory risk and earnings timing sensitivity. Total Assets: +1,471.7 (100M JPY, +7.9%) - Balance sheet expansion driven by real estate developments and higher cash.

Cash Flow Quality

No operating cash flow data provided, so cash conversion and accruals-based diagnostics cannot be assessed. Non-operating results are modest relative to revenue (NOI at 0.4%), and extraordinary items are negligible. Given higher interest costs and a heavier tax rate, internal cash generation will need to improve in H2 to comfortably service short-term debt and fund dividends.

Dividend Sustainability

Interim DPS was ¥0, with full-year DPS guidance of ¥136.3 implying a payout ratio of roughly 35% versus forecast EPS of ¥389.29, which is conservative. Current-year H1 net income progress (27%) is behind a typical 50% run-rate, so dividend coverage depends on a stronger H2. Balance sheet leverage is high, but interest coverage remains sound, supporting dividend capacity if profit delivery improves. Absent buybacks guidance in this period, the focus remains on dividend payout sustainability against earnings and cash needs.

Risk Assessment

Business risks include Segment mix risk: Real Estate profit decline (-53.9% YoY OI) compresses consolidated margins., Low-margin HR businesses (2–3% OPM) require tight execution on pricing and utilization to sustain profit growth., High effective tax rate (45.2%) depresses net conversion and increases earnings volatility., Execution risk in H2 to meet profit guidance given Q2 progress shortfalls..

Financial risks include High leverage: D/E 2.79x and Debt/Capital 66.1% indicate aggressive funding., Refinancing risk: Short-term debt ratio 60.9% with Cash/ST debt at 0.69x., Interest rate sensitivity: Interest expense up 62% YoY pressures ordinary profit., Capital efficiency: ROIC at 2.1% is below the 5% benchmark..

Key concerns include Operating efficiency: EBIT margin at 3.1% (<5% benchmark)., Tax burden: NI/EBT at 0.465 (effective tax rate 45.2%)., Working capital intensity in Real Estate could lift volatility in quarterly earnings., High receivable days (DSO 80) increase cash collection risk..

Investment Implications

Key takeaways include Solid revenue growth but profit compression due to lower Real Estate contribution and higher interest/tax burden., Operating margin fell ~71bps YoY to 3.1% despite stable SG&A ratio, reflecting gross margin/mix pressure., Financial leverage and short-term debt reliance elevate refinancing and rate risks., H2 profit acceleration is required to achieve guidance, especially in Real Estate., Dividend payout appears conservative on guided EPS but depends on H2 execution..

Metrics to watch include H2 operating margin trajectory and Real Estate segment recovery., Interest expense run-rate and short-term debt rollover profile., Tax rate normalization toward historical levels., DSO trends and working capital movements., Progress against full-year guidance (OP/OI/NI progress rates)..

Regarding relative positioning, Within diversified HR/real-estate peers, the company shows competitive revenue momentum in HR but lags on capital efficiency and profitability due to mix and financing costs; balance sheet risk is higher given leverage and short-term funding reliance, while goodwill intensity remains modest versus M&A-heavy peers.