SRA Holdings,Inc. FY2027 Q1 Earnings Report

Quick View

Executive Summary

Despite declining revenue, profitability improved during the quarter, with Ordinary Income and Net Income both increasing. Revenue declined to ¥12.45B (¥14.31B in the same period of the previous year, YoY -13.0%), while Operating Income decreased to ¥1.72B (same period: -6.7%), representing a smaller decline than that of revenue. Ordinary Income increased to ¥2.02B (same period: +17.4%), and Net Income increased to ¥1.25B (same period: +7.1%). These results were supported by an improved revenue mix, including a higher proportion of the high-margin development and operations businesses, as well as an expansion in non-operating income from foreign exchange gains and dividends received.

Factors Affecting Performance

【Revenue】Revenue declined 13.0% year on year to ¥12.45B. By segment, ProductSales (Sales Business) contracted substantially to ¥4.50B (-36.0%), weighing on company-wide revenue. In contrast, SystemsDevelopment (Development Business) grew 11.2% to ¥6.34B, becoming the core business and accounting for 50.9% of total revenue. SystemOperationsAndInfrastructureDevelopment (Operations and Infrastructure Development Business) was nearly flat at ¥1.71B (+0.3%).

【Profit and Loss】Operating Income declined 6.7% to ¥1.72B, with the decline limited relative to the decrease in revenue. The gross margin rose to 25.1%, improving from 22.5% in the previous year (¥2.15B/¥14.31B), and absorbed the increase in the SG&A ratio to 11.2% from 9.6% in the previous year. At the Ordinary Income level, non-operating income expanded to ¥0.32B from ¥0.15B in the previous year, supported by a foreign exchange gain of ¥0.17B and dividends received of ¥0.11B. Ordinary Income therefore increased 17.4% to ¥2.02B. Net Income was ¥1.25B (+7.1%). Extraordinary items were limited, consisting of extraordinary income of ¥0.002B and extraordinary loss of ¥0.001B, and had a limited impact on Net Income. In conclusion, the company achieved higher profits at the Ordinary Income and Net Income levels despite lower revenue.

Segment Analysis

SystemsDevelopment (Development Business) recorded revenue of ¥6.34B (+11.2%), Operating Income of ¥1.21B (+9.2%), and a profit margin of 19.0%, achieving higher revenue and profit and driving company-wide growth as the core business. SystemOperationsAndInfrastructureDevelopment (Operations and Infrastructure Development Business) posted revenue of ¥1.71B (+0.3%), Operating Income of ¥0.48B (+1.9%), and a profit margin of 27.8%, maintaining the highest profitability among the three businesses and supporting overall earnings. ProductSales (Sales Business) reported revenue of ¥4.50B (-36.0%), Operating Income of ¥0.53B (-29.4%), and a profit margin of 11.7%, experiencing substantial declines in both revenue and profit and becoming the primary cause of the decline in company-wide revenue. The increasing proportion of the highly profitable Development and Operations businesses contributed to the improvement in the company-wide Operating Income margin.

Key Financial Indicators

【Profitability】The Operating Income margin improved to 13.8% from 12.9% in the previous year (¥1.85B/¥14.31B), an improvement of +0.9pt. The Net Income margin rose to 10.0% from 8.2% in the previous year, an increase of +1.8pt. The gross margin was 25.1%. 【Cash Quality】Cash and deposits increased to ¥21.57B from ¥20.94B in the previous year. Interest-bearing debt consisted solely of ¥0.07B in short-term borrowings, indicating a virtually debt-free balance sheet. 【Investment Efficiency】ROE remained low at 3.6%, while EPS was ¥96.69 (¥89.90 in the previous year, +7.6%). Total asset turnover has been trending downward, with the decline in revenue affecting asset efficiency. 【Financial Soundness】The Equity Ratio remained high at 66.4%, improving from 64.7% in the previous year. With current assets of ¥35.07B against current liabilities of ¥13.27B, liquidity is extremely strong.

Cash Flow Analysis

Although individual data from the cash flow statement are unavailable, an analysis of fund movements based on changes in the balance sheet indicates that cash and deposits increased to ¥21.57B from ¥20.94B in the previous year, strengthening the funding base. Meanwhile, inventories increased to ¥1.85B (+23.7%), indicating that inventory in the Sales Business has accumulated and that working capital remains relatively heavy. Accounts receivable and notes receivable declined to ¥7.37B from ¥9.32B in the previous year, reflecting progress in collections or a change in the revenue mix. Advances received expanded to ¥4.57B (+21.2%), contributing positively to liquidity as an upfront cash inflow. Overall, the company has continued to actively invest in investment securities (¥11.65B, compared with ¥9.88B in the previous year) while maintaining its cash balance, suggesting substantial financial capacity.

Earnings Quality

The increase in profit during the current period was supported not only by an improvement in the gross margin of the core business but also by the expansion of non-operating income, including a foreign exchange gain of ¥0.17B and dividends received of ¥0.11B. Accordingly, recurring earnings and temporary factors are mixed in the earnings structure. Non-operating income reached 2.6% of revenue, doubling from ¥0.15B in the previous year. However, foreign exchange gains are highly temporary and may reverse in subsequent periods due to market fluctuations. Extraordinary items were limited, consisting of extraordinary income of ¥0.002B and extraordinary loss of ¥0.001B, resulting in little distortion to Net Income. Comprehensive income was ¥2.32B, exceeding Net Income of ¥1.25B, primarily due to a ¥1.13B increase in valuation difference on investment securities. Attention should therefore be paid to the fact that market-sensitive accrual-related factors are boosting comprehensive income.

Earnings Forecast and Guidance

Progress against the full-year plan was 22.4% for revenue (¥12.45B/¥55.50B), 20.1% for Operating Income (¥1.72B/¥8.60B), and 22.4% for Ordinary Income (¥2.02B/¥9.00B), all below the simple quarterly average progress rate of 25%. The delay in Operating Income progress is particularly notable and appears to have been primarily caused by the substantial decline in the Sales Business. The full-year Ordinary Income forecast calls for ¥9.00B (YoY -5.3%), indicating an expected year-on-year decline in profit, which differs from the direction of the current Q1 increase of +17.4%. There were no revisions to either the earnings forecast or the dividend forecast, and the company has maintained its initial plan. A recovery in the Sales Business during the second half of the year is a prerequisite for catching up on progress.

Shareholder Returns

The annual dividend forecast is ¥220 (the previous year’s ¥90 represents the interim dividend actually paid, and comparable full-year data are limited), resulting in a Payout Ratio of approximately 50.5% against the full-year EPS forecast of ¥435.34. There was no revision to the dividend forecast, and the initial plan has been maintained. Cash and deposits of ¥21.57B are approximately 7.8 times the total annual dividend payment of approximately ¥2.78B based on the average number of shares outstanding during the period, suggesting that dividend sustainability is high given the company’s retained earnings and cash position. The company holds 2,606 thousand treasury shares, but there was no disclosure of any new treasury share repurchases during the quarter.

Risk Factors

1. Demand volatility in the Sales Business: ProductSales revenue declined substantially by 36.0% year on year to ¥4.50B, becoming a factor behind the delay in company-wide revenue progress of 22.4%. The degree of recovery in the second half of the year will be key to achieving the full-year plan.

2. Declining working capital efficiency: Inventories increased to ¥1.85B (+23.7%), indicating a heavier inventory position in the Sales Business. Accounts receivable declined to ¥7.37B (down 20.8% from ¥9.32B in the previous year), but trends in the collection cycle require continued monitoring.

3. Dependence on non-operating factors for profit growth: The 17.4% increase in Ordinary Income was supported to a certain extent by non-operating factors, including a foreign exchange gain of ¥0.17B and dividends received of ¥0.11B. These are highly temporary items that may reverse in subsequent periods due to market fluctuations.

Industry Benchmark (Reference; Company Analysis)

Industry Benchmark (it_telecom)

Profitability and Returns

The company’s profitability metrics are substantially above the industry median, placing it among the upper tier of the IT and telecommunications industry.

Growth and Capital Efficiency

The company’s revenue growth rate is substantially below the industry median. Its decline in revenue, while many peers are reporting higher revenue, represents an inferior position within the industry.

※Source: Company calculations

Key Points from the Financial Results

1. An improvement in profitability is evident despite the decline in revenue. The gross margin rose to 25.1%, and the improvement in the revenue mix resulting from the higher proportion of the Development and Operations businesses supported an Operating Income margin of 13.8% (+0.9pt). Further quarterly results will be needed to determine whether this structural change is temporary or represents a permanent shift in the business portfolio.

2. The increase in Ordinary Income and Net Income indicates a higher degree of dependence on non-operating factors, including foreign exchange gains and dividends received. Non-operating income doubled year on year, and a certain portion of the 17.4% increase in Ordinary Income was supported by these highly temporary items.

3. Progress against full-year guidance was below the simple quarterly average of 25% for all indicators, with Operating Income particularly behind at 20.1%. The company has not revised its earnings or dividend forecasts, and a recovery in the Sales Business during the second half of the year remains a prerequisite for achieving the plan.

Theoretical Share Price (Reference Value)

Sensitivity: ¥3,213–¥3,397 at ±1% for the cost of equity, and ¥3,291–¥3,322 at ±0.1 for ω.

Notes:

• Net assets as of the end of the quarter are used (there is a timing difference from the full-year forecast).
• Because net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model (Ohlson type; explicit 5-year fade) / Interest rate reference month: 2026-07 / This is a mechanically calculated value based solely on publicly disclosed data; it is not a forecast of the market share price or a recommendation of any specific investment action, and does not forecast or guarantee future share prices.)

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings release data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the company based on publicly disclosed earnings data. Investment decisions should be made at your own discretion and, where necessary, after consulting with a professional.

---End of Report---