LANCERS (4484) FY2026 Q3 Earnings Report

Quick View

Executive Summary

FY2026 Q3 results show Lancers Co., Ltd. delivered revenue of 39.2 billion yen (YoY +15.2%), operating income of 1.1 billion yen (YoY +35.4%), ordinary income of 1.1 billion yen (YoY +36.9%), and net income of 0.8 billion yen (YoY +28.2%). The platform business operator demonstrated solid top-line expansion with improving profitability metrics, though operating margin remains at 2.8%, up 0.42 percentage points from prior year. Gross profit margin stood at 39.7% on gross profit of 15.6 billion yen, while SG&A expenses of 14.5 billion yen represented 36.9% of revenue. The company recorded impairment losses of 0.25 billion yen as extraordinary items, representing approximately 29% of net income and suggesting some one-time profit volatility. Total assets increased to 36.9 billion yen from 32.8 billion yen, with cash and deposits strengthening to 21.1 billion yen. The balance sheet shows improving financial position with equity ratio of 39.3% and current ratio of 189.7%, though long-term loans increased 75.7% YoY to 4.0 billion yen, warranting monitoring of debt service capacity.

Performance Drivers

Revenue growth of 15.2% was driven by platform business expansion as the sole business segment, reflecting the company's continued success in scaling its core marketplace operations. The company operates a single platform business segment and therefore all revenue derives from this unified channel. The 15.2% revenue increase translated into disproportionately stronger profit growth due to operating leverage effects, with SG&A expenses remaining relatively flat in absolute terms while revenue expanded. This operating leverage drove operating income growth of 35.4%, significantly outpacing revenue expansion. Cost of sales increased to 23.7 billion yen, maintaining gross profit margin at 39.7%, which indicates stable pricing power and cost structure in the platform model. SG&A expenses of 14.5 billion yen grew slower than revenue, improving the SG&A ratio and directly contributing to operating margin expansion of 42 basis points to 2.8%. Non-operating items showed limited impact, with ordinary income growing 36.9% in line with operating income trends, indicating neutral financial income and expense effects. The gap between ordinary income of 1.1 billion yen and net income of 0.8 billion yen reflects the impact of impairment losses of 0.25 billion yen recorded as extraordinary items, representing a material 29% of net income and flagging this as a non-recurring factor affecting bottom-line earnings quality. Profit before tax of 0.9 billion yen reconciles with these extraordinary charges. This represents a revenue up, profit up pattern, with profit growth significantly exceeding revenue growth due to operational efficiency gains and operating leverage benefits.

Key Metrics

[Profitability] ROE of 5.8% improved from the prior year level, supported by net profit margin of 2.1% (up approximately 0.23 percentage points YoY), asset turnover of 1.063 times, and financial leverage of 2.54 times, with the margin improvement being the largest contributor to ROE enhancement. Operating margin of 2.8% represents an improvement of 0.42 percentage points from 2.4% in the prior period, though the absolute level remains modest and indicates room for further efficiency gains. Gross profit margin of 39.7% reflects stable unit economics in the platform business model. [Cash Quality] Cash and deposits of 21.1 billion yen provide coverage of 13.7 times against short-term borrowings of 0.4 billion yen and 1.37 times against current liabilities of 15.4 billion yen, indicating strong liquidity position. Working capital of 13.85 billion yen is positive and supports operational flexibility. [Investment Efficiency] Total asset turnover of 1.063 times demonstrates moderate asset utilization efficiency. The company carries intangible assets of 5.79 billion yen and goodwill of 3.46 billion yen, representing a combined 25.0% of total assets, which warrants monitoring for impairment risks given the material exposure. [Financial Health] Equity ratio of 39.3% improved from prior levels, with total equity of 14.5 billion yen supporting balance sheet stability. Current ratio of 189.7% indicates robust short-term solvency. Debt-to-equity ratio of 0.30 and interest-bearing debt of 4.36 billion yen (comprising short-term borrowings of 0.4 billion yen and long-term loans of 4.0 billion yen) reflect conservative financial leverage, though long-term borrowings increased 75.7% YoY, representing a notable shift in capital structure that requires attention to debt service and maturity profile.

Cash Flow Analysis

Cash and deposits increased 7.0 billion yen YoY to 21.1 billion yen, reflecting strong cash accumulation driven by operating profit growth and positive earnings contribution. Current assets expanded to 29.3 billion yen from prior levels, with accounts receivable of 5.36 billion yen representing appropriate turnover given revenue scale. Working capital management showed mixed trends, with accounts payable increasing 0.70 billion yen or 28.5% YoY, suggesting effective utilization of trade credit and supplier payment terms to support liquidity. Inventory levels remain minimal at 0.04 billion yen, consistent with the asset-light platform business model. Long-term borrowings increased significantly by 1.70 billion yen or 75.7% YoY to 4.0 billion yen, indicating material debt financing activity during the period, with proceeds likely contributing to cash position or funding growth investments. Retained earnings increased 0.84 billion yen, reflecting net income accumulation and supporting internal capital generation. Cash coverage of short-term liabilities stands at 1.37 times, indicating adequate liquidity buffer. The combination of strong cash generation, controlled working capital deployment, and strategic debt financing supports the company's growth trajectory while maintaining financial flexibility.

Earnings Quality

Operating income of 1.1 billion yen and ordinary income of 1.1 billion yen show minimal divergence, indicating that non-operating items contributed approximately 0.04 billion yen on a net basis, representing less than 4% of operating income and suggesting that core business operations drive nearly all profitability. The composition of non-operating income primarily consists of interest and dividend income alongside financial effects, with no material equity method gains disclosed. Non-operating income represents a negligible proportion of total revenue at under 0.1%, confirming high earnings purity from core platform operations. However, the gap between ordinary income of 1.1 billion yen and net income of 0.8 billion yen reveals impairment losses of 0.25 billion yen as extraordinary items, representing 29% of net income and introducing significant one-time volatility. These impairment charges relate to intangible asset write-downs and flag quality concerns regarding the recoverability of the company's substantial intangible asset base of 9.25 billion yen (goodwill plus intangible fixed assets). While quarterly cash flow statement data is not disclosed, the year-on-year increase in cash and deposits alongside operating profit growth suggests positive operating cash generation, though the relationship between operating cash flow and net income cannot be directly verified for earnings quality assessment. The combination of minimal non-operating distortion, material extraordinary charges, and inferred positive operating cash trends suggests mixed earnings quality, with recurring operations generating clean profits but one-time impairments introducing profit volatility and raising questions about asset valuation sustainability.

Guidance Update

Full-year guidance targets revenue of 50.5 billion yen and operating income of 2.0 billion yen. Through Q3 (nine months), the company achieved revenue of 39.2 billion yen, representing 77.7% progress against the full-year target, which tracks slightly ahead of the standard 75% benchmark for Q3. Operating income of 1.1 billion yen represents 55.5% progress against the 2.0 billion yen target, tracking above the 75% standard and indicating strong Q4 profit recovery expectations. Ordinary income guidance of 2.1 billion yen shows 54.8% achievement at 1.1 billion yen through Q3. The company forecasts full-year EPS of 12.31 yen and annual dividend of 2.00 yen per share. The guidance implies Q4 revenue of approximately 11.3 billion yen (22.3% of full-year) and operating income of 0.9 billion yen (44.5% of full-year), suggesting significant sequential profit improvement expected in the final quarter. Operating margin is projected to reach approximately 4.0% for the full year compared to 2.8% achieved through Q3, implying Q4 operating margin expansion to approximately 8.0%, which represents a material step-up in profitability assumptions. This guidance pattern suggests management expects strong seasonal effects or business momentum acceleration in Q4 to achieve targets, with operating leverage driving disproportionate margin expansion.

Shareholder Returns

The company did not pay interim dividends during the nine-month period. Full-year dividend guidance indicates 2.00 yen per share, which would be paid as a year-end dividend. With 16,245 thousand shares outstanding and forecasted net income of 2.00 billion yen (implied by guidance), the projected annual dividend totals approximately 32 million yen, resulting in an estimated payout ratio of 16.0% against full-year earnings. Based on current period net income of 0.8 billion yen and the forecasted annual dividend, the payout ratio would represent approximately 40.0% of year-to-date earnings. The modest payout ratio and strong cash position of 21.1 billion yen indicate substantial dividend sustainability and financial capacity for future shareholder returns. No share buyback activity was disclosed during the period. The total return ratio equals the payout ratio at 16.0% on a full-year basis given the absence of buybacks. The dividend policy reflects a conservative capital allocation approach with priority for growth investment and balance sheet strengthening, as evidenced by retained earnings growth of 0.84 billion yen during the period.

Risk Factors

Single segment concentration risk: The company operates exclusively in the platform business segment, creating high sensitivity to market conditions, competitive dynamics, and regulatory changes affecting this single revenue stream, with no diversification buffer to offset segment-specific downturns.

Intangible asset impairment risk: Goodwill of 3.46 billion yen and intangible fixed assets of 5.79 billion yen combine to represent 25.0% of total assets, with impairment losses of 0.25 billion yen already recorded in the current period representing 29% of net income, indicating material vulnerability to further write-downs that could significantly impact profitability and equity value.

Debt service and refinancing risk: Long-term borrowings increased 75.7% YoY to 4.0 billion yen, representing a significant shift in capital structure, with interest rate exposure and refinancing requirements creating potential financial cost pressures, particularly as the maturity schedule and interest rate terms of this increased debt load will impact future cash flows and require monitoring of debt service coverage capacity.

Industry Benchmark (Reference - Proprietary Data)

[Industry Position] (Reference - Proprietary Analysis)

The company's profitability metrics show mixed positioning within the IT and telecommunications industry. ROE of 5.8% falls below the industry median of 8.3% (Q3 2025, n=104), placing the company in the lower quartile of peer performance and indicating room for improvement in shareholder return generation. Operating margin of 2.8% significantly underperforms the industry median of 8.2% (IQR: 3.6%-18.0%), positioning near the bottom quartile and highlighting substantial efficiency gaps versus peers. Net profit margin of 2.1% also trails the industry median of 6.0% (IQR: 2.2%-12.7%), confirming profitability challenges relative to sector benchmarks. The company's equity ratio of 39.3% sits below the industry median of 59.2% (IQR: 42.5%-72.7%), indicating more aggressive capital structure compared to typical industry participants, though still within reasonable financial health parameters. Revenue growth of 15.2% exceeds the industry median of 10.4% (IQR: -1.2%-19.6%), placing the company in the upper half of growth performance and demonstrating strong top-line momentum versus peers. Asset turnover of 1.063 times outperforms the industry median of 0.67 times, suggesting superior asset efficiency and effective capital deployment in the platform business model. Financial leverage of 2.54 times exceeds the industry median of 1.66 times (IQR: 1.36-2.32), consistent with the lower equity ratio and indicating more aggressive use of debt financing than typical sector participants. The combination of above-median revenue growth and asset efficiency with below-median profitability margins suggests the company is successfully scaling operations but faces challenges in converting growth into bottom-line profitability at competitive margin levels, warranting focus on operational efficiency improvements to close the margin gap with industry standards.

(Industry: IT and Telecommunications, Comparison period: 2025-Q3, Source: Proprietary Analysis)

Key Takeaways from Earnings

Strong revenue growth momentum of 15.2% exceeding industry median demonstrates successful platform scaling and market share expansion, though conversion to profitability lags peers significantly with operating margin of 2.8% versus industry median of 8.2%, indicating the company remains in growth investment phase with substantial efficiency improvement potential as operations mature.

Operating leverage effects are emerging with operating income growth of 35.4% significantly outpacing revenue growth of 15.2%, suggesting the business model can generate margin expansion as scale increases, though Q4 guidance implies aggressive margin acceleration assumptions that warrant monitoring for achievement risk.

Balance sheet strength provides strategic flexibility with cash position of 21.1 billion yen covering 13.7 times short-term debt and current ratio of 189.7%, though the 75.7% increase in long-term borrowings signals a meaningful capital structure shift that requires attention to debt service capacity and interest rate exposure as the company scales its growth investments while managing increased financial obligations.

---

This report was automatically generated by AI analyzing XBRL earnings data as an earnings analysis tool. This is not a recommendation to invest in any specific security. Industry benchmarks are reference information compiled from publicly available earnings data. Please make investment decisions at your own responsibility and consult professionals as needed.

---

AI Financial Analysis

Executive Summary

Lancers delivered a solid Q3 FY2026 earnings outcome, with revenue growth and operating-profit growth outpacing the top line, although absolute profitability remains modest. Cumulative nine-month revenue increased 15.2% YoY to ¥3.925bn. Operating income rose 35.4% YoY to ¥111m. Ordinary income increased 36.9% to ¥115m. Net income attributable to owners rose 28.2% to ¥84m. Gross profit increased only 1.6% YoY to ¥1.559bn, materially slower than revenue growth. Consequently, the gross margin declined to 39.7% from approximately 45.0% a year earlier, a contraction of about 530bp. This indicates that the principal earnings pressure is in cost of sales rather than overhead absorption. SG&A expenses declined marginally by approximately 0.3% YoY despite the 15.2% revenue increase, creating operating leverage. The operating margin nevertheless improved only about 40bp YoY to 2.8%, remaining below the 5% level generally associated with a sound earnings buffer. The net margin improved by roughly 20bp to 2.1%, but remains thin for a platform business. A ¥24.6m impairment loss was recognized as an extraordinary loss, reducing pre-tax profit from ¥115m of ordinary income to ¥91m. This one-time loss equals 29.3% of reported net income and is material to the period's earnings quality. The balance sheet retains substantial liquidity, with cash of ¥2.114bn and a 189.7% current ratio. However, long-term loans increased 75.7% YoY to ¥396m, and total liabilities accounted for 60.7% of assets. The company has achieved 77.8% of full-year revenue guidance after Q3, modestly ahead of the standard 75% pace. In contrast, operating-income progress is 55.5% and net-income progress is 42.1%, implying that a substantial proportion of full-year earnings guidance depends on Q4 execution. The full-year forecast implies Q4 revenue of ¥1.123bn, operating income of ¥89m, and net income of ¥116m; the implied net income exceeding implied operating income suggests anticipated non-operating, tax, or other below-the-line benefits will be important. Overall, the investment debate centers on whether revenue growth can be converted into a durable recovery in gross margin and whether the Q4 profit concentration embedded in guidance can be delivered without further impairment or cost pressure.

Profitability Analysis

The reported annualized DuPont ROE is 7.7%, comprising a 2.1% net profit margin, 1.417x annualized asset turnover, and 2.54x financial leverage. The low net margin is the principal constraint on shareholder returns: even healthy annualized asset turnover cannot fully offset a 2.1% conversion of revenue into net income. Financial leverage is the largest supportive component of the ROE calculation, meaning returns are partly amplified by a relatively liability-funded capital structure rather than by high operating profitability. The operating margin expanded to 2.8% from approximately 2.4% in the prior-year period, supported by stable SG&A despite double-digit revenue growth. Specifically, SG&A was approximately ¥1.447bn, down slightly YoY, while revenue grew ¥518m. However, cost of sales increased approximately 26.4% YoY, substantially faster than revenue, driving the gross-margin decline of around 530bp. This gross-margin compression limits the sustainability of the operating-margin improvement unless the company improves transaction economics, pricing, service mix, or delivery costs. The 2.8% EBIT margin is below the 5% efficiency benchmark and is a material operating-efficiency concern because relatively small revenue or cost deviations can have an outsized effect on profit. The reported ROIC alert of -60.9% is also materially below the 5% benchmark; regardless of the underlying calculation methodology, it indicates that capital efficiency requires close scrutiny and is inconsistent with the modestly positive annualized ROE profile. Interest coverage of 21.8x remains strong, and the 0.819 interest burden is not indicative of acute financing stress, though it is below the >0.90 low-debt benchmark. The tax burden of 0.924 is favorable, reflecting an effective tax rate of 7.4%, which supported net income conversion in the period. Under JGAAP, the ¥346m goodwill balance is amortized or otherwise subject to periodic value assessment under applicable accounting treatment, so reported operating and net income should be considered alongside the potential continuing impact of acquired intangible assets.

Growth Assessment

Revenue growth of 15.2% YoY demonstrates continued expansion in the platform business, which is the group's sole reportable segment. Revenue growth was accompanied by 35.4% operating-income growth, indicating that fixed SG&A discipline has so far enabled positive operating leverage. However, gross profit grew only 1.6% YoY because the gross margin fell sharply to 39.7%. This divergence means that current growth quality depends on whether higher cost of sales is temporary, investment-related, or structurally linked to the revenue mix. Full-year revenue guidance of ¥5.048bn calls for 10.0% YoY growth and appears attainable based on the 77.8% Q3 progress rate. The revenue progress rate is 2.8 percentage points above the standard 75% Q3 pace. Full-year operating-income guidance of ¥200m requires ¥89m in Q4, equivalent to about 80% of the cumulative nine-month operating income. Operating-income progress of 55.5% is 19.5 percentage points below the standard Q3 pace. Full-year net-income guidance of ¥200m requires ¥116m in Q4, exceeding cumulative nine-month net income of ¥84m. Net-income progress of 42.1% is 32.9 percentage points below the standard Q3 pace. Therefore, guidance credibility is primarily an earnings-conversion question rather than a revenue-delivery question. The Q3 impairment charge should not recur as a normal operating expense, but it highlights the need for acquired assets and capitalized intangibles to generate expected returns.

Financial Health

Liquidity is sound, with current assets of ¥2.928bn against current liabilities of ¥1.544bn, producing a current ratio and quick ratio of 189.7%. Cash and deposits of ¥2.114bn represent 57.2% of total assets and cover short-term loans of ¥40m by 52.86x. Working capital totals ¥1.385bn, providing a substantial near-term liquidity cushion. Short-term loans are only 9.2% of interest-bearing debt, limiting maturity-mismatch risk because readily available current assets materially exceed current obligations. Total interest-bearing debt is ¥436m, comprising ¥40m of short-term loans and ¥396m of long-term loans. Debt-to-capital is 23.1%, below the 40% investment-grade reference threshold, while the stated debt-to-equity ratio of 1.54x is elevated versus a conservative <1.0x benchmark but remains below the 2.0x aggressive-financing warning level. Long-term loans rose ¥170m, or 75.7% YoY, to ¥396m, increasing financial leverage and warranting monitoring of the use of proceeds and debt-funded return generation. Accounts payable rose ¥70m, or 28.5% YoY, to ¥315m, broadly consistent with a larger operating scale but also increasing reliance on operating liabilities. Retained earnings more than doubled to ¥148m, supported by the period's profitability and the absence of an interim dividend. Total equity increased to ¥1.453bn from ¥1.358bn, while the equity ratio declined to 39.1% from 41.4% as liabilities grew faster than equity. Goodwill equals 23.8% of equity and 9.4% of assets, below the respective 30% and 50% cautionary thresholds, but remains relevant given the current-period impairment. Intangible assets equal 15.7% of assets, below the 20% balance-sheet concentration benchmark. Deferred tax assets of ¥145m are meaningful relative to equity and support the low effective tax rate, making their future recoverability an item to monitor.

Notable B/S Changes

Long-term loans: +¥1.70bn (+75.7%) to ¥3.96bn - leverage increased materially, although cash of ¥21.14bn and strong short-term debt coverage mitigate immediate refinancing risk. Accounts payable: +¥0.70bn (+28.5%) to ¥3.15bn - growth broadly accompanies expanded activity, but payable growth should be monitored alongside gross-margin and operating-cash conversion trends. Retained earnings: +¥0.84bn (+132.1%) to ¥1.48bn - accumulated profitability and the absence of an interim dividend strengthened internal capital, though the equity ratio declined as liabilities expanded faster. Property, plant and equipment: +¥0.05bn (+333.5%) to ¥0.06bn - the percentage increase is large from a very small base and has limited balance-sheet significance.

Cash Flow Quality

Reported earnings quality is tempered by the ¥24.6m extraordinary impairment loss, which represented 29.3% of net income and exceeded the 20% high-one-time-item alert threshold. The impairment reduced profit before tax to ¥91m from ordinary income of ¥115m, demonstrating that below-the-line items had a material effect on reported net income. The reported 7.4% effective tax rate supported earnings conversion from pre-tax profit to net income. Working-capital indicators show receivables of ¥536m and trade payables of ¥315m, while cash remained substantial at ¥2.114bn. Work in process is ¥4m and constitutes all reported inventory, triggering the high-WIP-ratio alert on a percentage basis. Its absolute amount is immaterial relative to revenue and total assets, but the concentration means any increase in project execution delays, scope changes, or unbilled work could affect cost recognition and margin visibility. No free-cash-flow or operating-cash-flow conclusion is presented.

Dividend Sustainability

The company paid no Q2 dividend and forecasts a full-year dividend of ¥2.00 per share. Against forecast EPS of ¥12.31, the prospective dividend payout ratio is approximately 16.2%, well below the 60% sustainability benchmark. Based on 16.245 million issued shares, the indicated annual cash dividend is approximately ¥32m, compared with forecast net income of ¥200m. The low payout ratio preserves capital for operations, debt servicing, and investment. Cash of ¥2.114bn also provides balance-sheet capacity for the indicated distribution. Dividend sustainability is therefore supported by forecast earnings and liquidity, although the realization of the full-year earnings forecast remains important because only 42.1% of forecast net income was achieved through Q3. No share repurchases are indicated, so the relevant measure is the dividend payout ratio rather than a total return ratio.

Risk Assessment

Business risks include Margin risk: cost of sales increased approximately 26.4% YoY versus 15.2% revenue growth, causing gross margin to contract by about 530bp to 39.7%. Failure to reverse this trend would constrain the scalability of the platform model., Q4 execution risk: operating-income and net-income progress rates of 55.5% and 42.1%, respectively, are well below the standard 75% Q3 pace, requiring a heavily back-end-loaded final quarter., Platform-market risk: as a single-segment platform operator, performance is exposed to demand conditions in freelance and outsourced work, competitive platform dynamics, matching liquidity, and take-rate or service-mix pressure., Technology and execution risk: the work-in-process ratio alert indicates all reported inventory is WIP. Although the absolute balance is small, growth in unfinished projects could create timing risk around delivery, cost recognition, and gross margin..

Financial risks include Leverage increased as long-term loans rose 75.7% YoY to ¥396m. Liquidity remains strong, but additional debt-funded expansion would raise dependence on operating-profit growth., The stated debt-to-equity ratio is 1.54x, above the conservative <1.0x benchmark. This is not an aggressive-financing warning level, but it makes the 7.7% annualized ROE partly reliant on leverage., Goodwill of ¥346m equals 23.8% of equity. This is within the healthy benchmark range, but the ¥24.6m impairment loss demonstrates ongoing exposure to acquired-asset performance and valuation revisions., Deferred tax assets of ¥145m are material and contribute to the low 7.4% effective tax rate; future earnings expectations must support their recoverability..

Key concerns include LOW_OPERATING_EFFICIENCY: the 2.8% EBIT margin is below the 5% benchmark, leaving a narrow buffer against cost inflation, pricing pressure, or revenue volatility., CAPITAL_EFFICIENCY: the reported ROIC alert of -60.9% is substantially below the 5% benchmark and requires attention to the returns generated from invested capital, including acquired intangibles., HIGH_ONE_TIME_ITEMS: the ¥24.6m impairment loss equals 29.3% of net income, making reported profitability more sensitive to non-recurring asset-value adjustments., HIGH_WIP_RATIO: WIP is 100% of inventory. The amount is small at ¥4m, but the mix indicates that inventory-related balances are fully exposed to project-completion timing..

Investment Implications

Key takeaways include Revenue growth is healthy at 15.2% YoY, and SG&A discipline enabled operating income to grow faster, by 35.4%., The key negative is gross-margin compression: gross margin declined about 530bp to 39.7%, which limits the quality and scalability of top-line growth., Balance-sheet liquidity is strong, with ¥2.114bn of cash, a 189.7% current ratio, and cash covering short-term loans by 52.86x., The full-year revenue target appears within reach, but the earnings targets require a pronounced Q4 acceleration., The current impairment and negative reported ROIC alert heighten the importance of evaluating acquisition-related asset returns and capital allocation discipline..

Metrics to watch include Gross margin and cost-of-sales growth relative to revenue growth, Q4 operating income of approximately ¥89m required to meet full-year guidance, Q4 net income of approximately ¥116m required to meet full-year guidance, Long-term debt growth, interest expense, and interest coverage, Goodwill, intangible-asset amortization or impairment, and goodwill relative to equity, ROIC trajectory and returns from acquired or capitalized assets, Receivables, WIP, and payable trends relative to revenue.

Regarding relative positioning, The company combines above-average balance-sheet liquidity with low operating profitability. Its 39.7% gross margin is below typical high-margin SaaS benchmarks, while the 2.8% operating margin and 2.1% net margin remain below broad profitability benchmarks. The annualized 7.7% ROE is near, but below, the 8% concern threshold and is supported materially by 2.54x financial leverage rather than high underlying margins.