- Net Sales: ¥5.63B
- Operating Income: ¥582M
- Net Income: ¥417M
- EPS: ¥2.67
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥5.63B | ¥4.26B | +32.3% |
| Cost of Sales | ¥3.43B | ¥2.42B | +41.7% |
| Gross Profit | ¥2.20B | ¥1.84B | +20.0% |
| SG&A Expenses | ¥1.62B | ¥1.51B | +7.5% |
| Operating Income | ¥582M | ¥329M | +76.9% |
| Non-operating Income | ¥17M | ¥10M | +62.6% |
| Non-operating Expenses | ¥22M | ¥15M | +51.3% |
| Ordinary Income | ¥577M | ¥325M | +77.5% |
| Profit Before Tax | ¥535M | ¥287M | +86.3% |
| Income Tax Expense | ¥118M | ¥62M | +90.9% |
| Net Income | ¥417M | ¥225M | +85.0% |
| Net Income Attributable to Owners | ¥444M | ¥246M | +80.5% |
| Total Comprehensive Income | ¥419M | ¥235M | +78.3% |
| Depreciation & Amortization | ¥134M | ¥90M | +48.9% |
| Interest Expense | ¥792,000 | ¥1M | -30.5% |
| Basic EPS | ¥2.67 | ¥1.49 | +79.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥4.61B | ¥5.51B | ¥-896M |
| Cash and Deposits | ¥3.22B | ¥4.30B | ¥-1.08B |
| Accounts Receivable | ¥854M | ¥796M | +¥57M |
| Non-current Assets | ¥3.26B | ¥1.81B | +¥1.45B |
| Property, Plant & Equipment | ¥558M | ¥370M | +¥189M |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥537M | ¥219M | +¥318M |
| Financing Cash Flow | ¥-150M | ¥-7M | ¥-142M |
| Item | Value |
|---|
| Net Profit Margin | 7.9% |
| Gross Profit Margin | 39.1% |
| Current Ratio | 244.1% |
| Quick Ratio | 244.1% |
| Debt-to-Equity Ratio | 0.81x |
| Interest Coverage Ratio | 734.85x |
| EBITDA Margin | 12.7% |
| Effective Tax Rate | 22.1% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | +32.3% |
| Operating Income YoY Change | +76.9% |
| Ordinary Income YoY Change | +77.6% |
| Net Income Attributable to Owners YoY Change | +80.1% |
| Total Comprehensive Income YoY Change | +78.1% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 166.84M shares |
| Treasury Stock | 30K shares |
| Average Shares Outstanding | 166.29M shares |
| Book Value Per Share | ¥26.19 |
| EBITDA | ¥716M |
| Item | Amount |
|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|
| Dividend Per Share Forecast | ¥0.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: Strong Q2 with robust top-line growth translating into outsized profit expansion and healthy cash conversion. Revenue rose 32.3% YoY to 56.32, driving operating income up 76.9% YoY to 5.82 and net income up 80.1% YoY to 4.44. Gross profit was 22.04 with a gross margin of 39.1%, indicating solid unit economics for a telecom/MVNO model. Operating margin improved to 10.3% (5.82/56.32), while ordinary income of 5.77 and net income of 4.44 indicate limited earnings drag from non-operating items and taxes. Using the reported YoY growth rates, we estimate operating margin expanded by roughly 260 bps YoY and net margin by about 210 bps YoY, signaling strong operating leverage. EBITDA reached 7.16 with a 12.7% margin, supported by modest D&A of 1.34. Earnings quality is solid: operating cash flow of 5.37 exceeded net income (OCF/NI = 1.21x), limiting concerns about accrual-driven earnings. Liquidity is very strong with a current ratio of 244% and cash and deposits of 32.23 comfortably exceeding current liabilities of 18.89. Balance sheet leverage appears conservative with equity of 43.69 (calculated equity ratio ~55%) and minimal interest burden (interest expense 0.01; interest coverage ~735x). DuPont indicates a 10.2% ROE (Net Margin 7.9% × Asset Turnover 0.714 × Leverage 1.81x), implying returns above a typical cost of equity for small-cap telecoms. Non-operating items are small (non-operating income 0.17 vs expenses 0.22), so core operations are the primary profit driver. While capex was 2.29, OCF likely covered this, implying positive implied FCF and capacity to invest for growth. Dividend data were not disclosed, so payout policy visibility remains low despite improved capacity. Forward-looking, the combination of higher margins, strong cash conversion, and ample liquidity suggests runway to sustain growth initiatives, though competition and regulatory pricing in the MVNO market remain key variables. Overall, the quarter signals improving profitability quality and a healthier earnings base, with conservatively managed financial risk.
ROE decomposition (DuPont): ROE 10.2% = Net Profit Margin 7.9% × Asset Turnover 0.714 × Financial Leverage 1.81x. The largest driver of improvement this quarter is margin expansion, evidenced by operating income (+76.9% YoY) outpacing revenue (+32.3% YoY), implying roughly +260 bps operating margin expansion and about +210 bps net margin expansion (derived from growth rates). Business rationale: improved scale economies (SG&A and network costs leveraging higher volume), and disciplined cost control given SG&A at 16.21 vs gross profit 22.04. Sustainability: margin gains are partly sustainable if mix and scale efficiencies persist; however, telecom wholesale pricing and competitive ARPU pressure can limit further expansion. Asset turnover at 0.714 is reasonable for a telecom service model with sizable intangibles; any improvement is likely marginal relative to margin effects. Financial leverage (1.81x) is moderate and not the key ROE driver given very low interest burden. Watch for SG&A growth vs revenue: this quarter, operating leverage appears positive (OI growth > revenue growth), but detailed SG&A components were unreported, limiting diagnostics on fixed vs variable cost behavior.
Revenue growth of 32.3% YoY (to 56.32) is strong and broad-based at the topline level, but segment/mix drivers were not disclosed. Profitability scaled faster than revenue (OI +76.9%, NI +80.1%), indicating strong operating leverage and likely a richer mix or better pricing/usage economics. Gross margin at 39.1% supports the view of improving unit economics. Non-operating items were small and net negative (0.17 income vs 0.22 expense), so growth quality is primarily operating. Effective tax rate at 22.1% is within a normal range and not a swing factor. Outlook: with cash of 32.23 and implied positive FCF after capex, the company appears positioned to fund growth organically. Key unknowns include customer acquisition trends, churn, ARPU evolution, and wholesale access pricing, which can affect revenue durability. Given the scale of intangibles (20.28), continued investment in platforms and services likely underpins growth; amortization remains manageable (1.34). Near-term growth sustainability looks reasonable, but the competitive MVNO landscape and potential regulatory adjustments could moderate momentum.
Liquidity is strong: current assets 46.11 vs current liabilities 18.89 yield a current ratio of 244.1% and a quick ratio of 244.1%. Cash and deposits of 32.23 cover 171% of current liabilities, indicating low short-term refinancing risk. Solvency is comfortable: total liabilities 35.23 vs equity 43.69 implies a calculated equity ratio of ~55.4% and a reported D/E ratio (broad) of 0.81x; interest expense is de minimis. No warnings triggered: Current Ratio > 1.0 and D/E < 2.0. Maturity mismatch risk appears low given ample cash and receivables (AR 8.54) relative to current obligations (AP 5.69, CL 18.89). Interest-bearing debt details were unreported, but the tiny interest expense and very high interest coverage (~735x) imply minimal leverage. No off-balance sheet obligations were disclosed in the provided data.
OCF/Net Income of 1.21x indicates healthy cash conversion and low accrual risk for the quarter-to-date. Operating cash flow (5.37) likely covered capex (2.29), implying positive FCF of approximately 3.08 on a proxy basis (not officially disclosed), supportive of reinvestment and potential shareholder returns. Working capital appears well managed: AR of 8.54 is moderate relative to half-year revenue (suggesting manageable DSO), and cash increased to a robust level vs liabilities; however, lack of detailed WC components (inventories, other receivables/payables) limits deeper analysis. No signs of working capital manipulation are evident from the available numbers (no divergence between OCF and NI, no spike in payables vs receivables indicated). Financing CF was -1.50, suggesting modest outflows (potential debt repayment or other financing uses) consistent with a self-funded model.
Dividend information (DPS, payout, total dividends) was not disclosed, so current policy and payout sustainability cannot be quantified. Capacity-wise, the company generated NI of 4.44 and OCF of 5.37 with implied positive FCF after capex of ~3.08, and holds cash of 32.23—indicating room to support a dividend if policy so dictates. With a calculated ROE of 10.2% and strong liquidity, the financial profile could support returns to shareholders while funding growth, but absent official guidance or historical payout ratios, sustainability cannot be assessed. Monitor management commentary for dividend policy, target payout, and capital allocation priorities.
Business Risks:
- Competitive intensity in MVNO/enterprise connectivity markets could pressure ARPU and margins.
- Regulatory and wholesale pricing changes by MNOs could impact cost of sales and gross margin.
- Customer concentration risk if large accounts drive a significant share of revenue (not disclosed).
- Technology and platform execution risk given sizable intangible assets (20.28) and ongoing product development.
- Potential churn risk affecting lifetime value and acquisition cost payback periods.
Financial Risks:
- Intangible asset base raises risk of future impairment if growth underperforms.
- Limited visibility into interest-bearing debt structure (unreported), though interest expense is minimal.
- Dilution risk if future capital raises are pursued to accelerate growth (EPS 2.67 with large share count).
- Tax rate variability (effective tax 22.1%) could affect net profitability.
Key Concerns:
- Sustainability of recent margin expansion in a price-competitive market.
- Lack of segment/mix disclosure obscures the durability of growth drivers.
- Dependence on counterparties for network access terms could compress gross margin.
- Data gaps (dividend policy, investing cash flows) limit full cash return assessment.
Key Takeaways:
- Top-line growth of 32.3% YoY converted into 76.9% YoY operating profit growth, indicating strong operating leverage.
- Operating margin improved to 10.3%, with estimated
+260 bps YoY expansion; net margin rose to 7.9% (+210 bps).
- OCF/NI of 1.21x demonstrates solid earnings quality; implied FCF positive after capex.
- Balance sheet strength with cash of 32.23 and current ratio of 244% reduces financial risk.
- ROE at 10.2% exceeds typical small-cap telecom cost of equity, driven mainly by margin gains.
- Non-operating and interest impacts are minimal; core operations are the profit engine.
Metrics to Watch:
- Revenue growth trajectory, ARPU and subscriber/connection additions (not disclosed).
- Gross margin stability vs wholesale pricing and competitive dynamics.
- SG&A growth vs revenue to gauge continued operating leverage.
- OCF/NI ratio and working capital trends (AR days, payables behavior).
- Capex intensity vs growth (capex/revenue) and its impact on FCF.
- Tax rate normalization and any changes in non-operating items.
Relative Positioning:
Within Japan’s MVNO/telecom services small-cap peer set, the company shows above-peer margin momentum, strong liquidity, and low financing risk; visibility on dividend policy and segment drivers is lower than best-in-class peers, but earnings quality and cash conversion this quarter are favorable.
This analysis was auto-generated by AI. Please note the following:
- No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
- Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
- At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis