QUICK (4318) FY2027 Q1 Earnings Report

Quick View

Executive Summary

The Company concluded the quarter with higher revenue and earnings, marking a strong start with profit progress ahead of the full-year plan. Revenue was ¥103.8B (¥98.6B in the same period of the previous year, YoY +5.2%), Operating Income was ¥29.7B (+4.6%), Ordinary Income was ¥29.9B (+4.9%), and Net Income attributable to owners of the parent was ¥20.6B (+9.4%). Revenue growth was driven by the strong growth of Recruiting and Overseas. On the earnings front, an improvement in the gross profit margin (74.6%, +1.4pt) was almost offset by an increase in the SG&A ratio (46.0%, +1.6pt), resulting in an Operating Income margin of 28.6% (28.8% in the previous year), which was essentially flat. Net Income growth exceeded Ordinary Income growth mainly because temporary losses, including impairment losses, recognized in the previous year were largely eliminated in the current period.

Factors Affecting Earnings

【Revenue】Revenue was ¥103.8B, representing a 5.2% year-on-year increase. By segment, Recruiting (+23.9%) and Overseas (+21.5%) continued to achieve strong growth, while the core HumanResource segment, accounting for approximately 72% of total revenue, expanded steadily by +2.5%. Meanwhile, HRPlatform recorded an 8.7% decline in revenue, and LocalInformationService posted only a 4.5% increase, indicating variation in growth rates across businesses.

【Profit and Loss】Operating Income was ¥29.7B (+4.6%). Although the gross profit margin improved by +1.4pt to 74.6%, the SG&A ratio rose by +1.6pt to 46.0%, compressing earnings growth. SG&A expenses increased by +9.0%, outpacing revenue growth of +5.2%, suggesting that growth investments and higher personnel expenses may be occurring ahead of revenue expansion. Ordinary Income was ¥29.9B (+4.9%), with only a minor impact from non-operating income and expenses. Net Income was ¥20.6B (+9.4%), exceeding Ordinary Income growth. This was primarily due to the reversal of the prior-year impact of extraordinary losses totaling ¥0.94B, including an impairment loss of ¥0.69B related to the LocalInformationService business, which was largely eliminated in the current period (¥0.02B). Accordingly, the Company achieved higher revenue and earnings, although the acceleration in Net Income included a temporary factor.

Segment Analysis

Segment revenue and profit, based on segment totals and with approximate composition ratios, were as follows.

• HumanResource (approximately 72% of total revenue): Revenue of ¥75.5B (+2.5%), Operating Income of ¥26.5B (+0.2%), and a profit margin of 35.1%. Although this is the largest business in scale as the core business, its earnings growth has slowed.
• Recruiting (approximately 10% of total revenue): Revenue of ¥10.9B (+23.9%), Operating Income of ¥3.5B (+90.7%), and a profit margin of 32.1%. This high-growth segment is driving the Company’s overall earnings growth.
• LocalInformationService (approximately 8% of total revenue): Revenue of ¥7.9B (+4.5%), Operating Income of ¥1.4B (-17.9%), and a profit margin of 17.5%. Although the segment recorded an impairment loss on fixed assets of ¥0.69B in the same period of the previous year and did not record this charge in the current period, it still posted lower earnings, suggesting structural factors such as declining project profitability.
• Overseas (approximately 7% of total revenue): Revenue of ¥7.1B (+21.5%), Operating Income of ¥0.5B (+26.2%), and a profit margin of 7.4%. Although the revenue growth rate is high, its profit margin remains low compared with other segments.
• HRPlatform (approximately 3% of total revenue): Revenue of ¥3.2B (-8.7%), Operating Income of ¥1.5B (-16.1%), and a profit margin of 46.6%. The segment maintains the highest profitability within the Company, but its scale continues to contract.

Key Financial Metrics

【Profitability】The Operating Income margin was 28.6%, down slightly by -0.2pt from 28.8% in the previous year, as the improvement in the gross profit margin to 74.6% (+1.4pt) was offset by an increase in the SG&A ratio to 46.0% (+1.6pt). The Net Income margin remained high at 19.8%. 【Cash Flow Quality】Trade receivables, including notes and accounts receivable, were ¥36.3B, down -6.3% from ¥38.7B in the previous year, with no deterioration in collection performance. 【Investment Efficiency】ROE was 10.2%. EPS increased to ¥36.77 (¥33.50 in the previous year, +9.8%), while BPS increased to ¥361.88 (¥345.24 in the previous year, +4.8%). 【Financial Soundness】The Equity Ratio was 76.5%, up +1.8pt from 74.7% in the previous year. Against cash and deposits of ¥132.2B, interest-bearing debt, consisting of short-term borrowings, was limited to ¥1.0B, indicating that the Company maintains a conservative financial structure that is effectively debt-free.

Cash Flow Analysis

Because cash flow statement data has not been disclosed, funding trends are analyzed based on changes in the balance sheet. Cash and deposits were ¥132.2B, nearly flat at -0.5% from ¥133.2B in the same period of the previous year, and liquidity on hand remained high. Retained earnings increased by ¥8.7B from ¥184.3B to ¥192.9B, indicating steady internal fund accumulation from the core business. Meanwhile, treasury stock increased by ¥4.0B from ¥2.7B to ¥6.7B, suggesting that funds were allocated to share repurchases. Accounts payable increased by +35.2% from ¥10.7B to ¥14.4B, indicating an increase in working capital associated with higher outsourcing, advertising, and other expenses. However, short-term borrowings remained at ¥1.0B, limiting dependence on interest-bearing debt. Cash generation through retained earnings and allocation of funds to shareholder returns, including share repurchases, proceeded in parallel, while cash levels remained stable.

Quality of Earnings

The majority of profit was generated by the core business. Non-operating income was ¥0.3B, equivalent to 0.3% of revenue, and non-operating expenses were ¥0.1B; therefore, their impact on Ordinary Income was minimal. The ¥9.3B difference between Ordinary Income of ¥29.9B and Net Income of ¥20.6B was attributable to income taxes and other taxes of ¥9.3B, representing an effective tax rate of 31.2%. This is a structural tax burden rather than an unusual factor. Extraordinary income and losses amounted to only a ¥0.02B loss in the current period, whereas the same period of the previous year included extraordinary losses of ¥0.94B, including a ¥0.69B impairment loss related to the LocalInformationService business. The elimination of this temporary burden pushed Net Income growth of +9.4% above Ordinary Income growth of +4.9%. Comprehensive Income was ¥23.2B, up +16.5% year on year and exceeding Net Income of ¥20.6B. This was primarily due to a ¥2.6B increase in valuation differences on investment securities, reflecting fluctuations in valuation gains and losses separately from the earnings power of the core business.

Earnings Forecasts and Guidance

The Q1 progress rates against the full-year plan were 29.8% for revenue, 72.3% for Operating Income, 70.9% for Ordinary Income, and 73.3% for Net Income, indicating substantial front-loading in profit items. The full-year outlook itself calls for declines of -10.3% in Operating Income and -10.0% in Ordinary Income, in contrast to the substantial earnings growth achieved in Q1. This difference suggests the possibility of the reversal of temporary losses recorded in the same period of the previous year, conservatism in the initial plan, or the front-loading of investments and costs into the second half of the fiscal year. No revisions were made to the earnings forecast or dividend forecast during the quarter.

Shareholder Returns

The Company’s forecast annual dividend is ¥38.00 per share, implying a Payout Ratio of approximately 75.6% based on forecast EPS of ¥50.27. A 3-for-1 stock split of common shares was conducted effective December 1, 2025, and therefore the prior-period actual dividend of ¥50 cannot be compared on a straightforward basis. Meanwhile, treasury stock increased by ¥4.0B from ¥2.7B in the same period of the previous year to ¥6.7B, indicating that shareholder returns through share repurchases are progressing in addition to dividends. Given the financial base of cash on hand of ¥132.2B and interest-bearing debt of ¥1.0B, the Company has substantial financial capacity to sustain the current level of shareholder returns.

Risk Factors

1. Segment concentration risk: The core HumanResource segment accounts for approximately 72% of total revenue, creating a structure in which earnings are susceptible to labor supply and demand conditions and trends in the recruitment market.

2. SG&A expense rigidity: SG&A expenses increased by +9.0% year on year, expanding faster than the +5.2% revenue growth rate. This explains why the Operating Income margin declined by -0.2pt despite a +1.4pt improvement in the gross profit margin. If growth investments have been recognized ahead of revenue, including in personnel expenses, they could pressure profit margins during periods of slowing revenue growth.

3. Variation within the portfolio: HRPlatform recorded an 8.7% decline in revenue, while LocalInformationService posted a 17.9% decline in Operating Income. The decline in earnings despite the absence of the prior-year impairment loss suggests a structural deterioration in profitability. Growth in the core business was also limited to +2.5%, and the degree of diversification among growth segments will affect earnings stability going forward.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Return

The profitability metrics substantially exceed the industry median, placing the Company among the top performers in the industry.

Growth and Capital Efficiency

The revenue growth rate is below the industry median, indicating that the pace of growth is relatively moderate compared with the Company’s high profitability.

※Source: Compiled by the Company

Key Points from the Financial Results

1. While more than 70% of the full-year profit plan had been achieved as of Q1, the full-year forecast calls for a -10.3% decline in Operating Income, suggesting the front-loading of investments and costs in the second half of the fiscal year or conservatism in the guidance.

2. Although the gross profit margin improved by +1.4pt, the SG&A ratio increased by +1.6pt, resulting in a slight decline in the Operating Income margin. The development of cost-effectiveness, or operating leverage, during the growth investment phase will determine future profitability trends.

3. The reason Net Income growth of +9.4% exceeded Ordinary Income growth of +4.9% was the elimination of temporary losses, including impairment losses, recorded in the previous year. When assessing recurring earnings growth, the Ordinary Income growth rate provides a more representative measure of underlying performance.

Theoretical Stock Price (Reference Value)

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). It is not a forecast of the market stock price or a recommendation of any specific investment action.

Sensitivity: ¥407–¥429 at ±1% for the cost of equity, and ¥416–¥419 at ±0.1 for ω.

Notes:

• Because Net Income progress against the full-year forecast (73%) exceeds the standard level (25%), forecast EPS has been adjusted upward within a maximum range of +10% (because companies progressing ahead of plan tend to outperform their forecasts; adjustments may be excessive for businesses with strong seasonality).
• Net assets as of the quarter-end have been used (there is a timing gap relative to the full-year forecast).

(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-06 / This figure does not predict or guarantee the future stock price)

---

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 stock. 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 responsibility, with consultation with a professional adviser as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2027 Q1 was a strong earnings release, with revenue growth, high margins and net-income growth outpacing operating-income growth. Revenue increased 5.2% YoY to JPY10.38bn. Operating income rose 4.6% to JPY2.97bn. Ordinary income increased 4.9% to JPY2.99bn. Net income grew 9.4% to JPY2.06bn, exceeding the pace of operating-profit growth. The gross margin expanded 142bp YoY to 74.6%, reflecting a favorable improvement in gross-profit generation. In contrast, the operating margin declined 16bp to 28.6% because SG&A expenses increased 9.0%, faster than revenue growth. The resulting margin compression is modest, and the operating margin remains exceptionally high for an HR-services business. Net margin nevertheless improved to 19.8%, supported partly by a lower level of extraordinary losses than in the prior-year quarter. The prior-year Q1 included a JPY69m impairment loss in Regional Information Services, whereas no such segment impairment was recorded in the current quarter. Human Resources Services remained the core business, contributing JPY2.65bn of segment profit, although its profit was essentially flat YoY. Recruiting was the principal incremental profit driver, with segment profit rising 90.7% YoY to JPY349m. Overseas also delivered strong growth, with revenue up 21.4% and segment profit up 26.2% YoY. The Q1 operating-income progress rate is 72.3% of the full-year forecast, far above the standard 25% quarterly pace, while revenue progress is 29.8%. This divergence implies that the full-year forecast embeds a substantial moderation in profitability after Q1, or reflects conservative guidance and/or quarterly seasonality. The balance sheet remains highly liquid and lightly leveraged, with cash of JPY13.22bn and interest-bearing debt of only JPY0.10bn. The principal near-term items for investors are the sustainability of Recruiting's margin expansion, the recovery path for Regional Information Services and HR Platform, and the rationale for the large increase in treasury shares.

Profitability Analysis

The reported annualized ROE is 40.9%, an excellent level, and the DuPont decomposition is 19.8% net profit margin × 1.579x annualized asset turnover × 1.31x financial leverage. Profitability is therefore driven predominantly by a very high margin and efficient annualized asset utilization, rather than aggressive leverage. Financial leverage of 1.31x is conservative and indicates that the ROE profile is not dependent on debt financing. The annualized ROA is approximately 31.5%, calculated using annualized Q1 net income and average total assets, underscoring the asset-light earnings model. Gross margin improved to 74.6% from 73.2% in the prior-year quarter, a 142bp expansion. However, SG&A grew 9.0% YoY to JPY4.77bn, exceeding the 5.2% increase in revenue, which reduced the operating margin to 28.6% from 28.8%. This is the principal unfavorable operating-leverage trend in Q1. Recruiting produced the most notable improvement: its segment margin rose to 34.6% from 20.9%, while revenue increased 24.1% YoY. Human Resources Services, the core business by segment-profit contribution, maintained a high 35.1% segment margin but saw a 77bp YoY decline as profit growth lagged revenue growth. Regional Information Services' segment margin fell to 17.6% from 22.3%, and HR Platform's margin declined to 46.6% from 50.7%. The five-factor analysis shows a 0.688 tax burden and a 1.007 interest burden, confirming that financing costs are immaterial and that pre-tax earnings convert efficiently before tax. The effective tax rate was 31.2%, broadly consistent with a normal Japanese corporate tax burden.

Growth Assessment

Revenue growth was broad-based except for HR Platform. Human Resources Services revenue increased 2.5% YoY to JPY7.55bn, maintaining its position as the largest revenue contributor. Recruiting revenue increased 24.1% to JPY1.01bn, and its JPY166m segment-profit increase accounted for the majority of total segment-profit growth. Regional Information Services revenue rose 5.4% to JPY785m, but segment profit declined 17.9% to JPY138m, indicating cost pressure or a less favorable revenue mix. HR Platform revenue declined 8.7% to JPY324m and segment profit fell 16.1% to JPY151m. Overseas revenue increased 21.4% to JPY710m, while segment profit rose 26.2% to JPY53m, although its absolute contribution remains modest. Q1 revenue represents 29.8% of the JPY34.80bn full-year forecast, 4.8 percentage points above the standard 25% Q1 progress rate. Q1 operating income represents 72.3% of the JPY4.11bn full-year forecast, 47.3 percentage points above the standard pace. Q1 net income represents 73.3% of the JPY2.81bn full-year forecast, 48.3 percentage points above the standard pace. The guidance assumes full-year revenue growth of 2.6% but a 10.3% decline in operating income, making the implied post-Q1 earnings trajectory materially weaker than the first-quarter result. Forecast attainment will depend especially on whether the Q1 Recruiting margin is repeatable and whether higher SG&A remains contained relative to revenue.

Financial Health

Financial health is strong. The current ratio and quick ratio are both 300.1%, supported by JPY17.43bn of current assets against JPY5.81bn of current liabilities. Cash and deposits of JPY13.22bn represent 50.3% of total assets and cover short-term loans by 132.16x. Working capital was JPY11.62bn. Total liabilities were only JPY6.18bn, equivalent to 23.5% of total assets, while total equity was JPY20.11bn. Debt-to-equity was 0.31x and debt-to-capital was 0.5%, indicating a highly conservative capital structure. All JPY0.10bn of interest-bearing debt is short term, creating a 100% short-term debt ratio and triggering the refinancing-risk alert. The root cause is the contractual maturity concentration of debt rather than an elevated absolute debt burden. In context, the risk is mitigated substantially by JPY13.22bn of cash, a 300.1% quick ratio and negligible debt relative to equity. The impact on the investment thesis is therefore limited under current conditions, but the short-term maturity profile should be monitored if debt-funded capital allocation or acquisitions increase. Trade accounts payable increased 35.2% YoY to JPY1.44bn, which should be assessed alongside the timing of service delivery and vendor payments. Short-term loans increased 25.0% YoY to JPY0.10bn but remain immaterial to liquidity. Treasury stock increased in absolute balance from JPY0.27bn to JPY0.67bn, consistent with a JPY0.40bn increase in shares held in treasury and a more active capital-allocation stance.

Notable B/S Changes

Treasury stock: increased by JPY0.40bn to negative JPY0.67bn (+151.9% in absolute balance) - indicates increased repurchase activity and raises the importance of monitoring total shareholder returns alongside the dividend policy. Accounts payable: increased by JPY0.38bn to JPY1.44bn (+35.2%) - a material movement in operating liabilities that may support short-term working capital. Short-term loans: increased by JPY0.02bn to JPY0.10bn (+25.0%) - immaterial in amount and fully covered by cash, but all debt matures short term.

Cash Flow Quality

Dividend Sustainability

The full-year forecast dividend is JPY38.0 per share and forecast EPS is JPY50.27, implying a dividend payout ratio of approximately 75.6%. This is above the 60% sustainability benchmark but remains below 100%, so forecast earnings cover the ordinary dividend. The elevated payout ratio reduces earnings retention relative to the company's historical profitability and should be considered alongside treasury-share activity. The JPY0.40bn YoY increase in the treasury-stock balance indicates that shareholder distributions may extend beyond dividends; when repurchases are included, the appropriate measure is the total return ratio rather than the dividend payout ratio. The company has substantial cash resources and minimal debt, which provides balance-sheet capacity for distributions. Dividend sustainability will principally depend on delivery of the full-year JPY2.81bn net-income forecast and the pace of any further share repurchases.

Risk Assessment

Business risks include Human Resources Services generated JPY2.65bn of segment profit, approximately 79% of aggregate segment profit before corporate-cost adjustments; dependence on this core business makes its hiring-market conditions and margin trend material., Recruiting's Q1 segment margin rose sharply to 34.6% from 20.9% YoY. The high contribution to quarterly profit growth raises the risk that a normalization in placement activity, pricing or incentive costs could reduce earnings momentum., Regional Information Services recorded a 17.9% YoY decline in segment profit despite 5.4% revenue growth, while HR Platform revenue and profit declined 8.7% and 16.1%, respectively. These trends point to uneven execution across the portfolio., Overseas operations span the United States, Mexico, United Kingdom, Netherlands, Germany, Vietnam and Thailand, creating exposure to local labor markets, foreign-exchange movements, regulatory requirements and execution across multiple jurisdictions., The HR-services industry is sensitive to Japanese labor demand, corporate hiring budgets, candidate availability and competitive pressure from digital recruitment and HR-platform providers..

Financial risks include All interest-bearing debt is short term, resulting in a 100% short-term debt ratio. Although absolute debt is only JPY0.10bn and cash coverage is 132.16x, refinancing concentration should be monitored., SG&A expenses increased 9.0% YoY, faster than 5.2% revenue growth, producing 16bp operating-margin compression. Continued cost growth above revenue growth would weaken operating leverage., The forecast dividend payout ratio is approximately 75.6%, leaving less earnings capacity for reinvestment and increasing sensitivity to any shortfall against the full-year profit plan., Investment securities total JPY4.49bn, or 17.1% of total assets, exposing equity to market-value movements; valuation differences on securities increased to JPY0.64bn..

Key concerns include Highest priority: the gap between Q1 performance and guidance, with operating income already at 72.3% of the full-year forecast despite only 29.8% revenue progress., High priority: sustainability of Recruiting's exceptional margin improvement and the ability of Human Resources Services to resume profit growth., Moderate priority: the earnings and margin recovery in Regional Information Services and HR Platform., Moderate priority: capital-allocation discipline, given the increase in treasury stock while the forecast dividend payout ratio is elevated..

Investment Implications

Key takeaways include Q1 combined 5.2% revenue growth with 9.4% net-income growth, supported by gross-margin expansion and the absence of the prior-year impairment charge., The core Human Resources Services business remains highly profitable, while Recruiting was the largest source of incremental segment profit., The balance sheet offers substantial resilience: JPY13.22bn cash, 300.1% current ratio and only JPY0.10bn interest-bearing debt., The full-year guidance is notably conservative relative to Q1 operating and net-income progress, making subsequent quarterly profitability and management commentary especially important., Treasury-share accumulation and a forecast 75.6% dividend payout ratio make shareholder-return policy a relevant capital-allocation variable..

Metrics to watch include Human Resources Services revenue growth and segment margin, Recruiting revenue growth and segment margin retention, Regional Information Services and HR Platform segment-profit recovery, SG&A growth relative to revenue growth, Operating-income progress versus the JPY4.11bn full-year forecast, Treasury-share balance, dividend policy and total shareholder returns, Investment-securities valuation movements.

Regarding relative positioning, QUICK exhibits an asset-light, high-margin HR-services earnings profile, with annualized ROE of 40.9%, annualized ROA of approximately 31.5%, and very low balance-sheet leverage. Its financial flexibility appears stronger than that of more debt-reliant peers, while earnings concentration in Human Resources Services and the volatility of placement-driven Recruiting profitability remain the principal comparative considerations.