CyberAgent (4751) FY2026 Q2 Earnings Report

Quick View

Executive Summary

The company achieved profit growth significantly exceeding its revenue growth, resulting in higher revenue and earnings as well as a structural improvement in profit margins. Revenue was ¥478.58B (+13.6% YoY), Operating Income was ¥52.46B (+79.8%), Ordinary Income was ¥53.92B (+84.8%), and Net Income was ¥35.58B (+78.5%). Rapid revenue expansion and improved profitability in the Games Business served as the main growth drivers, while the Operating Margin improved substantially to 11.0% from 6.9% in the same period of the previous year. However, Operating Cash Flow (OCF) did not keep pace with the growth in accounting profits, warranting attention regarding the conversion of profits into cash.

Factors Affecting Financial Performance

【Revenue】Revenue increased 13.6% YoY to ¥478.58B. The Games Business expanded rapidly to ¥132.23B (+47.4% YoY), driving overall performance, while the Media & IP Business also grew by 9.6%. In contrast, the Internet Advertising Business showed limited growth at ¥242.35B (+3.0% YoY), and the Investment Development Business contracted by 62.6%. Dependence on growth in the Games Business has increased.

【Profit and Loss】Operating Income increased 79.8% YoY to ¥52.46B, Ordinary Income increased 84.8% to ¥53.92B, and Net Income increased 78.5% to ¥35.58B, representing earnings growth substantially exceeding revenue growth. Operating Income in the Games Business was ¥38.60B (+106.3% YoY; margin of 29.2%), accounting for the core of consolidated profits. Meanwhile, the Internet Advertising Business posted Operating Income of ¥11.28B (-6.5% YoY; margin of 4.7%), representing a decline in earnings, and the profitability gap between businesses has widened. Extraordinary Losses of ¥1.76B, including an impairment loss of ¥1.16B, had a limited impact on Profit Before Tax. In conclusion, the company achieved both revenue and earnings growth.

Segment Analysis

The Games Business was the largest source of earnings, with external revenue of ¥132.23B (+47.4% YoY), Operating Income of ¥38.60B (+106.3%), and a margin of 29.2%, accounting for the majority of company-wide Operating Income of ¥52.46B. The Internet Advertising Business recorded external revenue of ¥242.35B (+3.0% YoY) and Operating Income of ¥11.28B (-6.5%), with its margin declining to 4.7% from 5.3% in the same period of the previous year, resulting in simultaneous revenue growth and earnings decline. The Investment Development Business generated external revenue of ¥0.24B (-62.6% YoY) and an Operating Loss of ¥0.76B, making it a small-scale business with significant fluctuations in profit and loss. The adjustment for company-wide expenses and other items was negative ¥7.05B, widening from negative ¥5.58B in the same period of the previous year. The concentration of profits in the Games Business indicates a structure in which the performance of individual game titles can readily influence consolidated results.

Key Financial Indicators

【Profitability】The Operating Margin was 11.0%, improving 4.1pt from 6.9% in the same period of the previous year. The gross margin increased to 32.4% from 28.4%, while the SG&A ratio remained broadly flat at 21.4%, indicating that operating leverage functioned effectively. Annualized ROE was high at 25.0%. 【Cash Flow Quality】Operating Cash Flow was ¥19.61B, down 17.5% YoY, and compared with Net Income of ¥35.58B, cash conversion has not kept pace with earnings growth. The ¥12.22B increase in accounts receivable and ¥18.64B in income tax payments were factors weighing on cash flow. 【Investment Efficiency】Investing Cash Flow represented an outflow of ¥48.10B, resulting in negative Free Cash Flow of ¥28.49B, as growth investment centered on the acquisition of intangible fixed assets continued. 【Financial Soundness】The Equity Ratio was 51.1%, and cash and deposits of ¥211.28B exceeded current liabilities of ¥166.06B, indicating a solid short-term liquidity position.

Cash Flow Analysis

Operating Cash Flow was ¥19.61B, down 17.5% YoY, and the pace of cash generation was slow relative to Net Income growth of +78.5%. Against a subtotal of ¥38.00B for Operating Cash Flow, including depreciation and amortization of ¥5.74B, the ¥12.22B increase in accounts receivable and ¥18.64B in income tax payments constrained cash conversion. Investing Cash Flow was an outflow of ¥48.10B, exceeding Operating Cash Flow as growth investment, primarily the acquisition of intangible fixed assets of ¥8.61B, continued. As a result, Free Cash Flow was negative ¥28.49B, while Financing Cash Flow was also an outflow of ¥20.35B, including dividend payments of ¥8.60B, leading to a decline in cash and cash equivalents. However, cash and deposits remained substantial at ¥211.28B, and the low level of interest-bearing debt provides financial flexibility for the time being.

Earnings Quality

The growth rates of Ordinary Income and Net Income both reflect recurring earnings improvement resulting from the substantial increase in Operating Income. Non-operating income of ¥1.98B, including dividend income of ¥0.22B and foreign exchange gains of ¥0.84B, was not large enough to materially supplement core operating earnings. Extraordinary Losses of ¥1.76B included an impairment loss of ¥1.16B and a valuation loss on investment securities of ¥0.40B; as temporary factors, their impact on Profit Before Tax of ¥52.26B was limited. Meanwhile, Operating Cash Flow of ¥19.61B was only 0.72 times Net Income attributable to owners of the parent of ¥27.34B, indicating that cash conversion has not kept pace with the growth in accounting profits. This divergence was mainly attributable to the increase in trade receivables and higher income tax payments, and requires monitoring when assessing the quality of accrual-based earnings.

Earnings Forecast and Guidance

Against the full-year revenue forecast of ¥880.00B, cumulative first-half revenue of ¥478.58B represented a progress rate of 54.4%, exceeding the standard 50% progress level by 4.4pt. While the full-year forecast assumes growth of only +0.7% YoY, first-half revenue grew by +13.6%, incorporating an assumption that growth will decelerate in the second half relative to the first half. There were no revisions to the earnings forecast or dividend forecast during the current quarter.

Shareholder Returns

The dividend per share at the end of Q2 was ¥0, and there was no cash outflow from an interim dividend. The full-year dividend forecast is ¥19.0 per share, unchanged from the previous forecast. Based on 507,099 thousand shares outstanding, the estimated annual total dividend is ¥9.63B, representing a relatively low Payout Ratio in relation to interim Net Income attributable to owners of the parent of ¥27.34B. Given cash and deposits of ¥211.28B and an Equity Ratio of 51.1%, the company has sufficient capacity to pay the planned dividend. However, interim Free Cash Flow was negative ¥28.49B, indicating that dividends and growth investment cannot simultaneously be funded solely by internally generated cash during the interim period.

Risk Factors

1. Concentration of profits in the Games Business: Segment profit of ¥38.60B accounts for the majority of company-wide Operating Income of ¥52.46B, making performance highly susceptible to fluctuations arising from title usage trends and competitive conditions.

2. Delayed cash conversion: Operating Cash Flow was only 0.72 times Net Income and was accompanied by a ¥12.22B increase in accounts receivable. A cautious cash flow assessment is necessary until normalization of the collection cycle is confirmed.

3. Declining profitability in the advertising business: The Internet Advertising Business recorded Operating Income of -6.5% against revenue growth of +3.0%, with its margin declining to 4.7% from 5.3% in the same period of the previous year. Changes in advertising demand and the competitive environment could narrow the base of company-wide earnings growth.

Industry Benchmark (For Reference; Company Research)

Profitability and Returns

The company’s profitability is below the industry median and is relatively low within the IT and telecommunications industry.

Growth and Capital Efficiency

The revenue growth rate is also below the industry median and is near the lower bound of the IQR.

※Source: Company research

Key Points from the Financial Results

1. The Operating Margin improved 4.1pt YoY to 11.0%, clearly showing that the Games Business’s high profitability, with a margin of 29.2%, led consolidated earnings growth.

2. Operating Cash Flow / Net Income attributable to owners of the parent was 0.72 times, while Free Cash Flow was negative ¥28.49B, highlighting the need to verify cash-generation capacity relative to the pace of earnings growth.

3. The strong financial foundation, comprising cash and deposits of ¥211.28B and an Equity Ratio of 51.1%, supports continued growth investment and shareholder returns. At the same time, a structural issue of declining profitability in the advertising business persists across the company’s business segments.

---

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 available earnings data. Investment decisions should be made at your own discretion and responsibility, after consulting with a professional adviser as necessary.

---End of Report---