| Metric | Current Period | Same Period of Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥300.3B | ¥292.2B | +2.8% |
| Operating Income | ¥15.1B | ¥14.4B | +4.7% |
| Ordinary Income | ¥15.2B | ¥14.4B | +5.2% |
| Net Income | ¥10.2B | ¥9.7B | +5.9% |
| ROE | 10.4% | 10.4% | - |
FY2026 Q2 was a quarter of higher revenue and higher profit, with a slight improvement in profitability. Revenue was ¥300.3B (+2.8% YoY), Operating Income was ¥15.1B (+4.7%), Ordinary Income was ¥15.2B (+5.2%), and Net Income was ¥10.2B (+5.9%), with each profit level growing at a pace exceeding revenue growth. Gross margin improvement absorbed the increase in the SG&A ratio, resulting in a structure in which profit growth exceeded revenue growth.
【Revenue】Revenue was ¥300.3B (+2.8% YoY). The Company operates as a single segment, the Property Management Business, and does not disclose a segment breakdown. However, advances received increased to ¥26.4B (+7.8%), suggesting that expansion of the entrusted business and contract pipeline supported the top line.
【Profit and Loss】Operating Income was ¥15.1B (+4.7%), Ordinary Income was ¥15.2B (+5.2%), and Net Income was ¥10.2B (+5.9%), with all three growing faster than revenue. Gross margin improved by +0.7pt YoY to 14.6%, while the SG&A ratio increased by +0.6pt to 9.5%. However, the effect of the gross margin improvement exceeded the increase in SG&A, and the Operating Income margin improved to 5.0% (+0.1pt YoY). Non-operating income and expenses were minimal, consisting of interest income of ¥0.1B and interest expense of ¥0.0B, while extraordinary gains and losses were also nearly zero. Accordingly, the difference between Ordinary Income and Net Income was almost entirely attributable to income taxes and other taxes (¥5.0B, effective tax rate of approximately 32.7%). In conclusion, the Company achieved higher revenue and higher profit.
The Company operates as a single segment comprising the Property Management Business and related services, and does not disclose performance by segment.
【Profitability】The Operating Income margin improved slightly to 5.0% (+0.1pt YoY), while the Net Income margin also improved to 3.4% (+0.1pt). The primary factor behind the improvement in margins was the increase in gross margin to 14.6% (+0.7pt), which absorbed the rise in the SG&A ratio to 9.5% (+0.6pt). 【Cash Quality】Operating Cash Flow (OCF) was ¥14.9B, approximately 1.5 times Net Income of ¥10.2B, indicating solid cash-generating capacity underpinning earnings. 【Investment Efficiency】ROE was 10.4%, a level that is broadly consistent even when decomposed into the three components of Net Income margin, total asset turnover, and financial leverage. Capital expenditures were ¥0.1B, small compared with depreciation and amortization of ¥1.1B, indicating the continuation of asset-light operations rather than aggressive asset expansion. 【Financial Soundness】The Equity Ratio was 54.8%, improving from an equivalent 52.9% in the previous year, while cash and deposits accumulated to ¥77.5B, indicating a high level of short-term funding stability.
Operating Cash Flow was ¥14.9B, a significant +30.2% YoY increase, demonstrating cash-generating capacity exceeding Net Income of ¥10.2B. In terms of working capital, a decrease in trade receivables (+¥1.3B contribution to cash flow) and an increase in advances received contributed to cash inflows, while a decrease in trade payables (-¥2.4B) absorbed cash. Investing Cash Flow was nearly zero, consisting only of capital expenditures of ¥0.1B, and free cash flow was ample at ¥14.9B, nearly equivalent to OCF. Financing Cash Flow was -¥5.9B due mainly to dividend payments and other items, but remained within the range of ample FCF, and cash and deposits increased from the end of the previous fiscal year. Overall, both the quality and quantity of cash flows remain favorable.
Current-period profit was high quality in that it arose from recurring business activities, with extraordinary gains and losses nearly zero (extraordinary income of ¥0.0B and extraordinary losses of ¥0.0B). Non-operating income and expenses were also minimal, consisting of interest income of ¥0.1B and interest expense of ¥0.0B. Ordinary Income of ¥15.2B was therefore almost identical to Operating Income of ¥15.1B, indicating a structure that does not depend on non-business income. OCF exceeding Net Income suggests that accruals (accounting estimation components) are not excessive. Comprehensive Income of ¥10.2B was also almost the same as Net Income of ¥10.2B, with little divergence attributable to other comprehensive income components. Accordingly, current-period earnings can be assessed as highly sustainable and supported by cash generation.
Progress toward the full-year forecast was 50.5% for revenue (¥300.3B/¥595.0B), 52.1% for Operating Income (¥15.1B/¥29.0B), and 52.2% for Ordinary Income (¥15.2B/¥29.1B), exceeding the standard interim progress rate of 50%. The full-year forecast calls for revenue growth of +1.7%, Operating Income growth of +10.0%, and Ordinary Income growth of +10.0%, with an acceleration in profit growth planned for the second half. As of the current quarter, no revisions have been made to the earnings or dividend forecasts, and progress can currently be regarded as being in line with the Company’s plan.
The dividend as of the end of Q2 was ¥0. Meanwhile, cash dividends paid during the current period amounted to ¥5.2B, resulting in a cash-based Payout Ratio of approximately 51% relative to Net Income of ¥10.2B. The full-year dividend forecast has also been disclosed as ¥0. However, FCF of ¥14.9B exceeds the dividend payment amount, indicating that the Company retains capacity for cash returns. The Company holds 987 thousand treasury shares, but no new share repurchases during the current quarter have been confirmed.
SG&A growth risk: The SG&A ratio increased to 9.5%, up +0.6pt YoY, growing at a pace exceeding revenue growth of +2.8%. Although gross margin improvement is currently absorbing this increase, continued growth in SG&A could slow the pace of improvement in the Operating Income margin.
Risk of renewal or cancellation of entrusted contracts: The business is centered on an entrusted-business model involving advances received of ¥26.4B, and contract renewal and cancellation trends could become factors affecting revenue volatility. Advances received are trending upward, increasing +7.8% YoY, and the pipeline is currently solid.
Risk of continued investment restraint: Capital expenditures are at an extremely low level of approximately 0.05x relative to depreciation and amortization. Given the asset-light nature of the business, the short-term impact on cash flow is limited. However, if restraint on IT and human-resource investment continues over the long term, its impact on maintaining medium-term competitiveness will become a monitoring point.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income margin | 5.0% | – | – |
| Net Income margin | 3.4% | – | – |
As industry median data is not sufficiently developed, a quantitative assessment of the Company’s relative position cannot be made. However, the Company’s Operating Income margin is showing an improving trend from the previous year.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue growth rate (YoY) | 2.8% | – | – |
As industry median data is not sufficiently developed, a quantitative assessment of the Company’s relative position cannot be made. However, the Company has continued to achieve gradual revenue growth.
※Source: Compiled by the Company
In addition to higher revenue and higher profit, the improvement in gross margin (+0.7pt) absorbed the increase in the SG&A ratio (+0.6pt), resulting in an improved Operating Income margin and suggesting a qualitative improvement in the earnings structure.
OCF was approximately 1.5 times Net Income, and FCF reached ¥14.9B, indicating strong cash support for earnings. The Equity Ratio was also high at 54.8%, and the soundness of the financial base is enhancing the Company’s resilience to downside risk.
Full-year progress rates exceeded 50% for both revenue and profit, indicating steady progress in line with the Company’s plan. The increase in advances received is attracting attention as an indicator of solid forward demand. Meanwhile, the continued restraint in capital expenditures makes the timing of a medium-term resumption of investment an important point to monitor.
This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson-type model with an explicit 5-year fade period). It is not a forecast of the market share price or a recommendation of any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥796 |
| base | ¥824 |
| bull | ¥848 |
| Calculation Assumption | Value |
|---|---|
| Book value per share (BPS) | ¥586 |
| Adjusted forecast EPS | ¥127.2 |
| Cost of equity r | 9.77% (10-year government bond 2.77% + equity risk premium 6.00% + size premium 1.00%) |
| Residual income persistence coefficient ω / explicit forecast period | 0.62 / 5 years |
| Assumed Payout Ratio | 0.0% |
| Forecast EPS confidence adjustment | ×1.062 (based on the industry’s historical guidance achievement rate) |
| Implied PBR / PER |
Sensitivity: ¥799–¥850 at ±1% for the cost of equity, and ¥817–¥835 at ±0.1 for ω.
Notes:
(Calculation model: Residual income model / Interest rate reference month: 2026-07 / This value does not forecast or guarantee the future share price)
This report is an earnings analysis document automatically generated by AI based on XBRL earnings summary data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the Company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, after consulting with a professional as necessary.
---End of Report---
| 1.41x / 6.5x |
These are mechanically computed values based on a residual income model. They are not a forecast of market prices or a recommendation of any investment action, and do not predict or guarantee future share prices. Historical values are computed retrospectively using current guidance-achievement statistics.