Cybozu (4776) FY2026 Q1 Earnings Report

Quick View

Executive Summary

FY2026 Q1 started with revenue of ¥102.5B (YoY +¥14.9B +17.0%), operating income of ¥30.1B (YoY +¥4.0B +15.3%), ordinary income of ¥30.8B (YoY +¥5.5B +22.1%), and net income of ¥22.4B (YoY +¥4.4B +24.2%), reflecting growth in both top and bottom lines. Operating margin of 29.4% declined 0.4pt from 29.8% in the prior-year period but remained high while incorporating growth investments. Net margin improved 1.3pt to 21.9% from 20.6%, aided by improved financial income/expense at the ordinary-income level. Progress versus full-year guidance stands at Revenue 24.3%, Operating Income 28.7%, Ordinary Income 28.7%, Net Income 30.1%, exceeding standard seasonality (25%) on the profit side and indicating a strong start.

Drivers of Performance

[Revenue] Revenue of ¥102.5B (YoY +17.0%) was driven by robust expansion of subscription-based business. Contract liabilities of ¥49.7B (¥54.2B prior year, -8.4%) indicate the depth of deferred revenue but have contracted YoY, warranting attention to the pace of new contract accumulation. The reported segment is a single “software development and sales” segment; no other reportable segments with material disclosure requirements. Cost of goods sold was ¥9.2B (¥7.4B prior year, +24.3%), rising faster than revenue growth; gross profit margin was 91.0%, down 0.5pt from 91.5% prior year. R&D expense ¥4.0B (¥3.0B prior year, +33.6%) and advertising expense ¥16.1B (¥12.6B prior year, +28.4%) represented forward investments increasing both COGS and SG&A.

[Profitability] SG&A was ¥63.1B (¥54.0B prior year, +16.8%), roughly in line with revenue growth of +17.0%, and operating income rose to ¥30.1B (+15.3%). Operating margin of 29.4% declined 0.4pt from 29.8% but remained high despite growth investments. Non-operating income was ¥1.0B, including foreign exchange gains ¥0.5B and dividend income ¥0.2B, offsetting non-operating expenses of ¥0.3B (which included foreign exchange losses of ¥1.1B), yielding ordinary income of ¥30.8B (+22.1%). After deducting corporate tax etc. ¥8.5B (effective tax rate 27.5%), net income was ¥22.4B (+24.2%). Total of non-operating and extraordinary items contributed a net positive ¥0.7B, maintaining a high degree of recurring earnings. Comprehensive income was ¥16.2B, ¥6.2B below net income due to deterioration in valuation differences on available-for-sale securities of -¥6.5B (prior year +¥1.3B), but this was a temporary valuation loss with limited impact on recurring earning power. In conclusion, the company achieved revenue and profit growth while absorbing upfront advertising and R&D investments.

Key Financial Metrics

[Profitability] Operating margin 29.4% declined 0.4pt from 29.8% but remains high under growth investment. Gross margin 91.0% (down 0.5pt from 91.5%) reflects the high-profitability structure typical of software business. Net margin 21.9% improved 1.3pt from 20.6%, supported by improved financial income/expense at the ordinary-income stage and a stable effective tax rate of 27.5%. ROE 12.7%—while lacking longer-term comparatives—represents a level supporting double-digit net income growth.

[Cash Quality] Days sales outstanding are estimated at approximately 45.8 days, calculated as Accounts receivable ¥52.1B ÷ (Revenue ¥102.5B ÷ 90 days), which is standard for a subscription collection cycle. Contract liabilities ¥49.7B indicate the depth of deferred revenue but decreased -8.4% from ¥54.2B prior year, suggesting a possible slowdown in the pace of new contracts. Inventory ₹¥0.0B (¥0.1B prior year) is negligible, reflecting a software-centric business model.

[Investment Efficiency] R&D expense ¥4.0B (3.9% of revenue) rose from ¥3.0B (3.4%) prior year, indicating continued investment to maintain product competitiveness. Advertising expense ¥16.1B (15.7% of revenue) increased from ¥12.6B (14.4%), reflecting significant upfront investment for growth.

[Financial Soundness] Equity ratio 65.1% improved 6.0pt from 59.1% prior year. Current ratio 174.9% (current assets ¥161.0B ÷ current liabilities ¥92.1B) and quick ratio 174.8% indicate strong liquidity. Interest-bearing debt is ¥0.2B (short-term borrowings ¥0.11B + long-term borrowings ¥0.21B), effectively near net cash; D/E ratio is very low. Cash and deposits ¥80.8B decreased ¥36.1B (-30.9%) from ¥116.9B prior year; a reduction in accrued corporate tax, etc. to ¥8.1B from ¥29.8B (down ¥21.7B, -72.9%) suggests tax payments were a primary cause of cash outflow. Retained earnings ¥147.5B increased ¥3.5B from ¥144.0B prior year, indicating continued accumulation of internal reserves.

Cash Flow Analysis

Detailed disclosure of the cash flow statement is not provided, but balance sheet movements suggest cash trends: cash and deposits fell to ¥80.8B (from ¥116.9B, -¥36.1B, -30.9%). Concurrently, accrued corporate tax decreased from ¥29.8B to ¥8.1B (-¥21.7B, -72.9%), and accrued expenses fell from ¥17.7B to ¥12.9B (-¥4.8B), implying that tax payments and expense payments drove temporary cash outflows. Contract liabilities ¥49.7B (from ¥54.2B prior year, -¥4.6B) show depth of deferred revenue but YoY contraction, which could be a headwind to near-term operating cash flow if new contract accumulation slows. Accounts receivable ¥52.1B was essentially flat versus ¥52.2B prior year, suggesting collection efficiency has been maintained despite revenue growth. Tangible fixed assets ¥48.3B (¥48.7B prior year, slight decrease) and intangible fixed assets ¥7.6B (¥7.2B prior year, slight increase) indicate capex at maintenance/update levels; no large investments causing cash outflow were observed. The primary driver of cash decline appears related to tax payments rather than operating cash flow, and business activities themselves appear to generate steady cash, but recovery in contract-liability accumulation will be key for OCF stability going forward.

Quality of Earnings

Operating income ¥30.1B versus ordinary income ¥30.8B indicates a modest non-operating net contribution of ¥0.7B. Non-operating income ¥1.0B included foreign exchange gains ¥0.5B, dividend income ¥0.2B, and interest income ¥0.1B; non-operating expenses ¥0.3B included foreign exchange losses ¥1.1B and losses on investment partnership operations ¥0.1B. The net effect of FX gains ¥0.5B and FX losses ¥1.1B is limited, so FX volatility impact is small. Extraordinary items were ¥0.0B—no impairment losses or gains/losses on fixed asset disposals occurred—so ordinary income and pre-tax income matched at ¥30.8B. Comprehensive income ¥16.2B was ¥6.2B below net income due to other comprehensive loss of -¥6.2B (valuation differences on available-for-sale securities -¥6.5B, foreign currency translation adjustments ¥0.4B). Valuation differences on available-for-sale securities swung from +¥1.3B prior year to -¥6.5B, with fair-value fluctuations on investment securities of ¥27.4B weighing on comprehensive income; as these are unrealized valuation losses, impact on recurring profit power is limited. While detailed OCF is unknown, the contraction in contract liabilities suggests a deceleration in deferred revenue buildup that could widen timing mismatches between accrual revenue and cash collection, so monitor cash conversion quality. Overall, non-operating and extraordinary impacts are small and the company retains a high degree of recurring profitability; deterioration in comprehensive income stems from financial asset valuation losses and does not materially impair core earnings quality.

Forecasts & Guidance

Full-year guidance unchanged at Revenue ¥421.7B (YoY +12.7%), Operating Income ¥105.1B (YoY +4.1%), Ordinary Income ¥107.3B (YoY +3.9%). Q1 progress rates versus full-year guidance are Revenue 24.3%, Operating Income 28.7%, Ordinary Income 28.7%, Net Income 30.1% (Net Income result ¥22.4B vs full-year Net Income forecast ¥74.5B). Profit-side progress exceeds standard seasonality (25%), indicating a solid start relative to the full-year plan. Operating income growth for the full year is projected at +4.1% while Q1 achieved +15.3%, so Q1 profit growth substantially outpaced the full-year forecast; this could imply upside revision potential or reflect management conservatism due to anticipated acceleration of growth investments and higher SG&A in H2. Revenue growth Q1 +17.0% versus full-year +12.7% similarly shows Q1 ahead; this can be consistent if subscription revenue accumulation is expected to accelerate into H2. No forecast revisions were made this quarter, and management appears confident in achieving the full-year targets, but continued monitoring is necessary if the YoY decline in contract liabilities persists and suggests a slowdown in new contract pace that could challenge H2 upside.

Shareholder Returns

Dividend forecast for the period: ¥0; full-year dividend forecast: ¥0; payout ratio 0%. No dividend was distributed; capital allocation policy favors retaining internal reserves for growth investments and product development. With cash and deposits ¥80.8B and interest-bearing debt ¥0.2B, the company is effectively net cash with strong liquidity, so there is no financial constraint to pay dividends; however, the policy of prioritizing retained earnings during the growth phase remains consistent. No share buyback has been disclosed; shareholder returns are deferred for the time being. Retained earnings ¥147.5B increased ¥3.5B from ¥144.0B prior year, continuing accumulation of internal reserves and expanding future return capacity, but there is no indication at this time of a change in the return policy.

Risk Factors

1. Risk of growth slowdown due to decline in contract liabilities: Contract liabilities ¥49.7B decreased -8.4% from ¥54.2B prior year, indicating slower buildup of subscription deferred revenue. Continued slowdown in new contract acquisition or increased churn among existing customers could exert downward pressure on future revenue recognition. If upfront advertising expense ¥16.1B (+28.4%) fails to produce results, ROI deterioration and growth slowdown risks may materialize.

2. Deterioration in working capital efficiency and reduced cash-generating ability: Cash and deposits declined from ¥116.9B to ¥80.8B (-30.9%); while tax-related one-off factors appear central, the combination with shrinking contract liabilities suggests room to improve working capital efficiency. Prolonged lengthening of accounts receivable collection cycles or the cash conversion cycle could pressure operating cash flow and constrain capacity for growth investments and shareholder returns.

3. Volatility from FX and valuation losses on financial assets: Mixed FX gains ¥0.5B and FX losses ¥1.1B in non-operating items indicate FX volatility impacts profit. Comprehensive income ¥16.2B was materially below net income due to valuation differences on available-for-sale securities of -¥6.5B, and fair-value fluctuations on investment securities ¥27.4B pose risk to comprehensive income. These are unrealized, not realized losses, but they negatively affect mark-to-market equity.

Industry Benchmarks (Reference — Company Compilation)

Profitability & Returns

Profitability metrics substantially exceed industry medians, positioning the company in the top tier within IT & Communications. High gross margins of SaaS software contribute.

Growth & Capital Efficiency

Revenue growth trails the industry median by 3.9pt, placing the company in the mid- to lower range within the sector. This aligns with the observed contraction in contract liabilities suggesting slower new-contract flow.

※ Source: Company compilation

Key Points from the Results Announcement

1. Balance of high profitability and growth investment: Operating margin 29.4% exceeds the industry median 6.2% by +23.2pt, highlighting the high-profitability SaaS software structure. Achieving revenue and profit growth while absorbing upfront advertising ¥16.1B (+28.4%) and R&D ¥4.0B (+33.6%) investments demonstrates the benefits of scale and operating leverage in the business model. With full-year operating income growth guidance +4.1% versus Q1 +15.3%, either there is room for upward revision or management is deliberately conservative for H2 given anticipated acceleration of growth investments or higher SG&A.

2. Attention on decline in contract liabilities and growth momentum: Contract liabilities ¥49.7B down -8.4% from ¥54.2B imply a slowdown in deferred subscription revenue buildup. Revenue growth +17.0% is -3.9pt below the industry median 20.9%, keeping the company at a mid-level within the sector. Monitoring whether advertising investments are translating into new contract wins, QoQ trends in contract liabilities, and sustainability of revenue growth are key. The large decrease in cash and deposits (-30.9%) appears mostly tax-related, but there remains room to improve working capital efficiency.

---

This report was automatically generated by AI analyzing XBRL financial statement data. It does not constitute a recommendation to invest in any particular security. Industry benchmarks are reference information compiled by our firm based on public financial statements. Investment decisions are your own responsibility; consult a professional as needed.

---

AI Financial Analysis

Executive Summary

FY2026 Q1 was a strong start, with double-digit revenue growth and profit growth that exceeded the pace of sales growth at the ordinary and net-income levels. Revenue rose 17.0% YoY to ¥10.25bn. Operating income increased 15.3% to ¥3.01bn, maintaining a high operating margin of 29.4%. Ordinary income grew 22.1% to ¥3.08bn. Profit attributable to owners of parent rose 21.6% to ¥2.19bn. The gross profit margin was 91.0%, down approximately 50bp from 91.5% in the prior-year quarter. The operating margin declined by approximately 40bp from 29.8% to 29.4%, as operating income growth modestly trailed revenue growth. SG&A increased 16.8% YoY to ¥6.31bn, broadly tracking the 17.0% revenue expansion rather than indicating a material deterioration in cost discipline. R&D expense increased to ¥0.40bn from ¥0.30bn, supporting continued product development and platform investment. Net profit margin improved by approximately 80bp to 21.4%. The improvement below operating income was supported by a favorable shift in non-operating income and expense, including ¥0.50bn of foreign-exchange gains versus a foreign-exchange loss in the prior-year quarter. The effective tax rate improved to 27.4% from approximately 28.6% a year earlier. Annualized ROE was 49.8%, reflecting an exceptionally profitable asset-light software model rather than financial leverage. The balance sheet remains conservatively financed, with interest-bearing debt of only ¥0.21bn and a debt-to-capital ratio of 0.1%. Contract liabilities of ¥4.97bn provide visibility into future revenue recognition and represent an important recurring-revenue characteristic. Q1 revenue progress against the full-year forecast is 24.3%, close to the standard 25% seasonal benchmark. Operating income progress is 28.7%, and profit attributable to owners progress is 29.4%, both ahead of a standard Q1 run rate. The full-year forecast remains unchanged, implying management retains a prudent stance despite the favorable opening-quarter profit delivery. The key forward issue is whether revenue growth can remain above the full-year guided 12.7% rate while preserving the near-30% operating margin amid continued investment in product development, sales, and talent.

Profitability Analysis

Annualized DuPont ROE is 49.8%, comprising a 21.4% net profit margin, 1.517x asset turnover, and 1.54x financial leverage. The primary driver of the high annualized ROE is the net profit margin, supported by the company's 91.0% gross margin and 29.4% EBIT margin. Asset turnover is also robust for a software company, reflecting efficient monetization of a relatively modest asset base. Financial leverage is limited and therefore is not the source of the strong return profile. Revenue growth of 17.0% was slightly faster than operating-income growth of 15.3%, resulting in approximately 40bp operating-margin compression. The gross-margin decline of approximately 50bp indicates a modest increase in direct delivery, infrastructure, or other cost of sales relative to revenue, though the absolute gross margin remains exceptional. SG&A rose 16.8%, marginally below revenue growth, demonstrating broadly stable operating leverage. Advertising expense increased 28.4% to ¥1.61bn, faster than sales growth, while R&D spending rose 33.9% to ¥0.40bn; these investments warrant monitoring for their conversion into sustained subscription and license growth. Ordinary income grew faster than operating income because non-operating income increased to ¥0.99bn and non-operating expenses declined to ¥0.28bn. Foreign-exchange gains of ¥0.50bn were a meaningful contributor to this below-the-line improvement and should not be treated as equivalent to recurring operating performance. The 0.710 tax burden is normal, while the 1.023 interest burden reflects net non-operating income and minimal financing costs. There were no extraordinary items, which supports the comparability of reported net income. As the group reports one software development and sales segment, this business is the core business, generating all disclosed consolidated revenue of ¥10.25bn and operating income of ¥3.01bn.

Growth Assessment

The revenue trajectory remains favorable, with Q1 sales growth of 17.0% exceeding the 12.7% increase embedded in the unchanged full-year revenue forecast of ¥42.17bn. Q1 revenue represents 24.3% of the annual target, substantially in line with the 25% standard first-quarter progress rate. The full-year operating-income forecast is ¥10.51bn, and Q1 operating income represents 28.7% of that target, 3.7 percentage points ahead of a standard Q1 run rate. Q1 ordinary income also represents 28.7% of the ¥10.73bn full-year forecast. Profit attributable to owners of parent represents 29.4% of the ¥7.45bn annual target. This early outperformance is encouraging, but part of the ordinary-income and net-income strength reflects foreign-exchange gains rather than a purely recurring operating uplift. Contract liabilities were ¥4.97bn, equivalent to 48.5% of Q1 revenue, providing evidence of advance customer billings and future revenue visibility. The high gross margin supports incremental profitability as revenue scales, although the modest Q1 gross-margin and operating-margin compression shows that investment and delivery costs must be contained. Advertising and R&D expenditure are rising faster than revenue, which is strategically appropriate for a growth software company only if customer acquisition and product investment translate into durable revenue expansion. The unchanged guidance suggests that management has not yet incorporated a major improvement in full-year operating assumptions.

Financial Health

Liquidity is sound, with a current ratio of 174.9% and a quick ratio of 174.8%. Working capital was ¥68.92bn, supported by current assets of ¥160.99bn against current liabilities of ¥92.07bn. Cash and deposits of ¥80.81bn covered 87.8% of current liabilities. Accounts receivable were ¥52.10bn, while inventory was immaterial at ¥0.03bn, consistent with a software-led business model. Contract liabilities of ¥49.66bn were the largest disclosed current-liability component and are operationally supportive because they represent advance payments rather than conventional debt financing. Interest-bearing debt was only ¥0.21bn, comprising long-term loans, and debt-to-capital was 0.1%. The reported debt-to-equity ratio of 0.54x remains below the 2.0x warning threshold; the separately disclosed interest-bearing debt balance is minimal relative to total equity of ¥175.86bn. There is no material maturity mismatch between debt obligations and liquid current assets. Cash and deposits declined by ¥36.13bn YoY to ¥80.81bn, although the current liquidity position remains ample. Total assets declined by ¥31.17bn YoY to ¥270.23bn, largely reflecting the lower cash balance. Current liabilities declined by ¥29.02bn YoY, including lower contract liabilities and lower income taxes payable, which partly offsets the reduction in current assets. Total equity decreased by ¥2.29bn YoY despite Q1 earnings, principally alongside negative other comprehensive income. The equity ratio improved to 64.9% from 59.1%, reinforcing the group's strong solvency. Goodwill was only ¥1.03bn, or 0.6% of equity and 0.4% of total assets, leaving the balance sheet largely insulated from acquisition-related impairment risk.

Notable B/S Changes

Cash and deposits: -¥36.13bn (-30.9% YoY) to ¥80.81bn - liquidity remains substantial, but the decline should be evaluated alongside movements in contract liabilities, tax-related liabilities, and capital allocation. Current liabilities: -¥29.02bn (-24.0% YoY) to ¥92.07bn - the reduction partly offsets the decline in current assets and supports the still-healthy 174.9% current ratio. Contract liabilities: -¥4.58bn (-8.4% YoY) to ¥49.66bn - advance customer billings remain substantial but should be monitored as a leading indicator of revenue visibility. Income taxes payable: -¥21.78bn (-73.0% YoY) to ¥8.06bn - a significant reduction in tax-related liabilities contributed materially to the lower current-liability balance. Valuation difference on securities: -¥6.55bn (-41.2% YoY) to ¥9.36bn - lower unrealized investment-security gains contributed to negative comprehensive income and reduced equity despite positive net income. Inventories: -¥0.03bn (-50.0% YoY) to ¥0.03bn - immaterial to total assets and consistent with the low-inventory software business model.

Cash Flow Quality

The available financial position indicates substantial liquidity, including ¥80.81bn of cash and deposits and ¥49.66bn of contract liabilities. Contract liabilities are economically favorable for cash conversion because customer consideration is received in advance of associated revenue recognition. The YoY reduction in cash and deposits to ¥80.81bn should be assessed alongside the sharp reduction in current liabilities, particularly income taxes payable and contract liabilities. Earnings quality at the operating level is supported by the absence of extraordinary items, a 29.4% operating margin, and recurring software business characteristics. Ordinary-income growth included ¥0.50bn of foreign-exchange gains, so the 22.1% ordinary-income increase is stronger than the 15.3% operating-income increase for reasons that may not recur at the same level. No cash-flow-based earnings conversion or free-cash-flow ratio is presented here.

Dividend Sustainability

The full-year dividend forecast is ¥50.00 per share, unchanged from the company plan. Based on forecast EPS of ¥160.99, the implied dividend payout ratio is 31.1%. This is well below the 60% sustainability benchmark and leaves substantial earnings retention capacity for product development, sales investment, and balance-sheet resilience. Q1 EPS was ¥47.39, representing 29.4% of full-year forecast EPS and consistent with the favorable first-quarter profit progress. The company has ¥80.81bn of cash and deposits, minimal interest-bearing debt, and a 64.9% equity ratio, providing financial flexibility for the planned dividend. Treasury shares of 6.51m shares are sizeable relative to 52.76m issued shares, but no current-period repurchase amount is disclosed; therefore, the assessment is confined to the dividend payout ratio rather than a total return ratio. The unchanged dividend forecast is consistent with management maintaining a disciplined and sustainable distribution policy.

Risk Assessment

Business risks include Software growth execution risk: advertising expense rose 28.4% YoY and R&D expense rose 33.9%, both faster than revenue. Sustained returns depend on these investments producing customer acquisition, retention, and product differentiation., Margin risk: gross margin declined by approximately 50bp and operating margin by approximately 40bp despite 17.0% revenue growth. Further cost inflation or investment intensity could limit incremental operating leverage., Technology and competitive risk: the software business requires continued product innovation, cybersecurity resilience, data-protection compliance, and retention of technical talent., Foreign-exchange volatility: Q1 included ¥0.50bn of foreign-exchange gains, which contributed to the outperformance of ordinary income relative to operating income and may reverse in future periods..

Financial risks include Market-value risk in investment securities: valuation differences on securities declined by ¥6.55bn YoY to ¥9.36bn, contributing to negative other comprehensive income of ¥6.17bn., Liquidity composition risk: cash and deposits declined by ¥36.13bn YoY. Although liquidity ratios remain healthy, the direction of cash, contract liabilities, and tax-related liabilities should be monitored together., Deferred-tax-asset realization risk: deferred tax assets were ¥16.61bn, a meaningful 6.1% of total assets, making continued taxable-profit generation relevant to value realization..

Key concerns include Highest priority: preserving near-30% operating profitability while maintaining elevated sales and R&D investment., High priority: determining whether Q1 profit outperformance is sustained by core software operations rather than foreign-exchange gains and lower tax burden., Moderate priority: monitoring the level and trend of contract liabilities as an indicator of advance billings and future revenue visibility., Moderate priority: monitoring unrealized gains and losses on investment securities, which can affect comprehensive income and equity even when operating performance remains strong..

Investment Implications

Key takeaways include Q1 revenue grew 17.0% YoY to ¥10.25bn, ahead of the 12.7% growth implied by full-year guidance., Operating income of ¥3.01bn and a 29.4% margin demonstrate very strong software economics, despite modest margin compression., Q1 operating-income and owner-attributable-profit progress were 28.7% and 29.4%, respectively, ahead of the standard 25% Q1 run rate., The balance sheet is conservatively financed, with a 64.9% equity ratio, ¥80.81bn of cash, and only ¥0.21bn of interest-bearing debt., Foreign-exchange gains supported the gap between operating-income and ordinary-income growth, so recurring operating momentum should remain the central analytical focus..

Metrics to watch include Revenue growth versus the 12.7% full-year forecast growth assumption, Operating margin relative to the Q1 level of 29.4%, Advertising and R&D expense growth relative to revenue growth, Contract liabilities, which stood at ¥49.66bn, Foreign-exchange gains or losses and their contribution to ordinary income, Cash and deposits, which were ¥80.81bn after a ¥36.13bn YoY decline, Valuation differences on investment securities and their effect on comprehensive income.

Regarding relative positioning, The company exhibits profitability and balance-sheet characteristics that are strong relative to standard software-sector benchmarks: a 91.0% gross margin, 29.4% operating margin, 21.4% net margin, annualized ROE of 49.8%, and minimal debt. Its principal relative differentiator is the combination of high-margin software economics and substantial contract-liability funding, while the main relative sensitivity is whether accelerated commercial and R&D investment can sustain growth without further margin dilution.