Quants Research Institute Holdings,Inc. FY2026 Q3 Earnings Report

Quick View

Executive Summary

Against the backdrop of strong closing performance in the core M&A advisory business, the company delivered a high-quality set of results characterized by revenue and profit growth, with profit growth exceeding revenue growth. Revenue was ¥15.93B (+37.3% YoY), Operating Income was ¥4.45B (+42.0%), and Net Income was ¥2.64B (+45.5%). The Operating Margin improved by +90bp YoY to 27.9%, with SG&A efficiency driving profit growth. Meanwhile, the gross margin declined from the previous year to 56.4%, indicating the burden associated with launching new businesses.

Factors Affecting Performance

【Revenue】Revenue of ¥15.93B represented a substantial increase of +37.3% YoY. The core M&A advisory business remained solid at ¥12.90B (+20.3%, representing 81.0% of total revenue), while Consulting increased sharply to ¥2.71B (+211.1%) and Operating Lease generated ¥0.32B following its launch during the current period. These new businesses accelerated overall revenue growth.

【Profit and Loss】Operating Income increased to ¥4.45B (+42.0%) and Net Income to ¥2.64B (+45.5%), resulting in higher revenue and profit. Although the gross margin declined to 56.4% from the previous year, the SG&A ratio improved to 28.4% (-490bp YoY), resulting in positive operating leverage. By segment, M&A advisory maintained high profitability, generating Operating Income of ¥5.19B (40.3% margin), while Consulting recorded a loss of ¥0.70B and Operating Lease recorded a loss of ¥0.05B. This indicates a structure in which earnings from the core business absorbed the upfront investment burden of the new businesses. Against Profit Before Tax of ¥4.40B, the company recorded income taxes of ¥1.75B (effective tax rate of 39.9%), resulting in Net Income of ¥2.64B. In conclusion, the company achieved both revenue and profit growth.

Segment Analysis

By segment, M&A advisory remained the earnings core, generating revenue of ¥12.90B (+20.3%) and Operating Income of ¥5.19B (+31.8%, 40.3% margin). Consulting expanded rapidly, with revenue of ¥2.71B (+211.1%), but recorded an operating loss of ¥0.70B (the loss widened by +20.4% YoY), indicating that expenses are increasing ahead of the expansion in business scale. Operating Lease is still in the business launch phase, and initial cost burdens have emerged, with revenue of ¥0.32B against an operating loss of ¥0.05B. Revenue composition was 81.0% for M&A advisory, 17.0% for Consulting, and 2.0% for Operating Lease, indicating that earnings remain highly dependent on a single business.

Key Financial Indicators

【Profitability】The Operating Margin improved by +90bp YoY to 27.9%, while the Net Profit Margin also improved by +90bp to 16.6%, supported by improved SG&A efficiency accompanying revenue expansion.【Cash Flow Quality】Operating Cash Flow was ¥4.85B, approximately 1.8 times Net Income of ¥2.64B, indicating strong cash-generation capacity supporting reported earnings.【Investment Efficiency】ROE was exceptionally high at 70.5%. However, the Equity Ratio declined to 29.4% from 62.8% in the previous year, and it is important to note that increased financial leverage resulting from share repurchases and higher interest-bearing debt was a contributing factor.【Financial Soundness】Total assets were ¥12.78B, while net assets were ¥3.75B, resulting in a capital structure that utilizes interest-bearing debt (short-term debt of ¥3.29B and long-term debt of ¥1.99B). Current assets of ¥5.94B were below current liabilities of ¥6.78B, resulting in a current ratio below 1x and making monitoring of short-term liquidity an important priority.

Cash Flow Analysis

Cash flow from operating activities was ¥4.85B, a significant improvement from -¥0.81B in the same period of the previous year, generating cash in excess of Profit Before Tax of ¥4.40B. Cash flow from investing activities was -¥5.53B, of which the acquisition of property, plant and equipment—believed to be primarily Operating Lease assets—accounted for ¥5.35B, indicating an active acceleration of growth investment. Cash flow from financing activities was +¥0.78B. This included an increase in short-term borrowings of ¥1.94B and proceeds from long-term borrowings of ¥3.99B, while ¥3.80B was allocated to share repurchases and ¥0.27B to dividend payments. As a result, Free Cash Flow, combining Operating CF and Investing CF, was -¥0.68B. This indicates a structure in which large-scale investment preceded internally generated funds and was supplemented by external financing. Cash and cash equivalents increased by only +¥0.11B from the end of the previous fiscal year to ¥4.23B.

Quality of Earnings

Current-period earnings were primarily driven by Operating Income of ¥4.45B. Financial income of ¥0.01B, financial expenses of ¥0.06B, and other income and expenses were insignificant, indicating low dependence on non-operating profit and loss and that earnings were generated primarily by the core business. No material one-off factors corresponding to extraordinary gains or losses were identified, suggesting high sustainability in the earnings structure. Against Profit Before Tax of ¥4.40B, the company recorded income taxes of ¥1.75B (effective tax rate of 39.9%), resulting in Net Income of ¥2.64B; the difference was attributable to the recurring tax burden. Operating Cash Flow at approximately 1.8 times Net Income indicates strong cash-generation capacity supporting earnings, and earnings quality can also be viewed favorably from an accrual perspective, which considers the divergence between accounting profit and cash flows. Comprehensive Income was ¥2.67B, broadly in line with Net Income of ¥2.64B, with no significant divergence attributable to Other Comprehensive Income, such as foreign currency translation differences.

Earnings Forecast and Guidance

Progress toward the Full-Year forecast was 159.3B/222.9B for Revenue, or 71.4%, and 44.5B/57.8B for Operating Income, or 77.0%. Compared with the standard progress rate of 75% as of Q3, Revenue was slightly below the benchmark, while Operating Income exceeded it, indicating that profit is progressing ahead of revenue. This difference is believed to reflect improved SG&A efficiency, which absorbed fluctuations in the gross margin. Although the delay in Revenue progress may be recovered depending on the timing of closing large-scale transactions in Q4, the pace of improvement in the profitability of the new businesses—Consulting and Operating Lease—will be key to achieving the top-line target. No revisions to the earnings forecast were made during the current quarter.

Shareholder Returns

Dividend payments during the current period were ¥0.27B, while the forecast for the year-end dividend is ¥0 (no dividend). Meanwhile, share repurchases of ¥3.80B were conducted, resulting in a shareholder return structure centered on buybacks. Considering dividends alone, dividend payments were minimal relative to Operating Cash Flow of ¥4.85B, and sustainability is not a concern. However, total shareholder returns of ¥4.07B, consisting of dividends of ¥0.27B and share repurchases of ¥3.80B, represented 40.7% relative to Net Income of ¥2.64B and exceeded Net Income. The current period was therefore one in which funding needs expanded alongside investment activities. Going forward, the balance between continued large-scale investment and shareholder returns will require attention from the perspective of financial soundness.

Risk Factors

1. Revenue Concentration Risk: The M&A advisory business accounts for 81.0% of Revenue and substantially all Operating Income, creating a structure in which fluctuations in market conditions and transaction-closing timing can have a significant impact on overall performance.

2. Liquidity and Financial Leverage: The Equity Ratio declined to 29.4% from 62.8% in the previous year, while current assets of ¥5.94B were below current liabilities of ¥6.78B, resulting in a current ratio below 1x. Short-term borrowings of ¥3.29B represent a major portion of current liabilities, making monitoring of cash management and refinancing trends necessary.

3. Profitability Risk in New Businesses: Consulting (operating loss of ¥0.70B) and Operating Lease (operating loss of ¥0.05B) remain loss-making as business expansion precedes profitability. Delayed monetization could dilute the company-wide profit margin.

Industry Benchmark (Reference; Company Analysis)

Industry Benchmark (it_telecom)

Profitability and Returns

Profitability significantly exceeds the industry median, positioning the company in the high-profitability group within the industry.

Growth and Capital Efficiency

The Revenue growth rate also significantly exceeds the industry median, positioning the company in the high-growth group within the industry.

※Source: Company calculations

Key Takeaways from the Financial Results

1. The core M&A advisory business maintained high growth and profitability in both Revenue and profit, with the Full-Year progress rate of Operating Income at 77.0%, exceeding the standard pace. Meanwhile, the new businesses—Consulting and Operating Lease—remain loss-making, making progress toward earnings diversification an important structural focus going forward.

2. Operating Cash Flow reached ¥4.85B, approximately 1.8 times Net Income, indicating favorable cash conversion. However, due to large-scale capital investment of ¥5.35B and share repurchases of ¥3.80B, the Equity Ratio declined to 29.4% and the current ratio fell below 1x, making monitoring of liquidity an important priority.

3. The gross margin declined from the previous year to 56.4%, confirming changes in the cost structure associated with launching new businesses. Determining whether this trend is temporary or structural in the coming quarters will be important for understanding the profitability trend.

Theoretical Share Price (Reference Value)

Sensitivity: 207円–221円 at Cost of Equity ±1%, and 208円–222円 at ω±0.1.

Notes:

• Because forecast ROE is high, ROE is capped at 50% for calculation purposes (differences between scenarios may therefore appear small).
• Net assets as of the quarter-end are used (there is a timing difference relative to the Full-Year forecast).

(Calculation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated using only publicly disclosed data; this is not a forecast of the market share price or a recommendation of any specific investment action, nor does it predict or guarantee future share prices.)

---

This report is an earnings analysis document automatically generated by AI through analysis of 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 disclosed earnings data. Investment decisions should be made at your own discretion and responsibility, after consulting with a professional where necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q3 cumulative performance was strong, with revenue, operating income, and net income growing 37.3%, 42.0%, and 45.5% year on year, respectively, although the business has materially increased balance-sheet and refinancing risk to fund operating-lease assets and shareholder returns. Revenue reached ¥159.27bn and operating income reached ¥44.48bn. Net income attributable to owners rose to ¥26.45bn, while basic EPS increased to ¥49.28 from ¥31.26. The operating margin improved 90bp year on year to 27.9%, as operating-income growth exceeded revenue growth. Net margin also expanded 90bp to 16.6%. Gross margin, however, declined 390bp to 56.4%, reflecting a faster 50.9% rise in cost of sales than revenue growth. SG&A rose 17.4%, well below revenue growth, demonstrating substantial operating leverage and more than offsetting the gross-margin dilution. EBITDA rose to ¥50.47bn, equal to a 31.7% margin. Operating cash flow was ¥48.53bn, exceeding net income by 1.83x and indicating that reported earnings were cash-backed in the period. Cash conversion was also solid at 0.96x of EBITDA. Free cash flow was negative ¥6.78bn because capital expenditure surged to ¥53.55bn, or 8.93x depreciation. The investment was concentrated in property, plant and equipment, which increased to ¥52.98bn from ¥1.88bn at the prior-year comparison point, consistent with a rapid expansion of the operating-lease business. Borrowings increased sharply to ¥52.74bn and funded both the asset expansion and ¥38.04bn of share repurchases. Equity declined to ¥37.52bn despite ¥26.45bn of earnings because treasury-stock purchases were substantial. Full-year guidance implies Q3 progress of 71.5% for revenue, 77.0% for operating income, and 77.7% for net income, leaving earnings ahead of the typical 75% Q3 run rate while sales are modestly behind it. The key forward issue is whether returns from the newly acquired lease assets can maintain high profitability and operating cash generation while the company manages short-dated borrowings and a lower equity cushion.

Profitability Analysis

The reported annualized DuPont ROE is 94.0%, comprising a 16.6% net profit margin, 1.662x asset turnover, and 3.41x financial leverage. The net margin is excellent and expanded 90bp year on year, supported by SG&A discipline: SG&A increased 17.4% versus 37.3% revenue growth. Operating leverage was the principal positive driver of profitability, with the operating margin rising to 27.9% from 27.0%. Gross-margin dilution to 56.4% from 60.3% is the main offset and should be monitored as the operating-lease revenue mix scales. Financial leverage is also a major contributor to reported ROE and has increased substantially as equity declined and debt rose; therefore, the 94.0% annualized ROE should not be interpreted as solely reflecting underlying operating returns. The annualized ROA implied by Q3 cumulative net income and average total assets is approximately 35.2%, although this is influenced by high margins and the timing of the major PPE investment. The five-factor DuPont tax burden was 0.602, close to the high-tax threshold, reflecting a 39.9% effective tax rate. The interest burden remained strong at 0.989 because finance costs of ¥0.57bn were small relative to EBIT of ¥44.48bn. EBITDA margin of 31.7% provides additional evidence of strong operating profitability under IFRS. The present profitability profile is operationally strong, but its sustainability depends on containing the cost intensity of the expanding lease operation and realizing sufficient utilization and pricing on new PPE.

Growth Assessment

Growth was led by the M&A intermediary segment, whose revenue increased 20.3% year on year to ¥128.96bn and whose operating profit increased 31.8% to ¥51.94bn. This core business generated a segment operating margin of 40.3%, improving from 36.8%, and remains the group’s principal earnings source. Consulting revenue rose 211.1% to ¥27.08bn, but its operating loss widened to ¥6.95bn from ¥5.77bn; its segment margin was negative 25.7% versus negative 66.3% previously. Operating-lease revenue grew to ¥3.24bn from ¥0.02bn, but the segment posted a ¥0.46bn operating loss versus a ¥0.35bn loss, with depreciation of ¥1.78bn representing a major early-stage cost. The mix shift toward consulting and operating leasing diversifies revenue but currently reduces gross-margin quality and introduces greater capital intensity. FY2026 guidance calls for revenue of ¥222.92bn, operating income of ¥57.78bn, and net income of ¥34.05bn. Q3 cumulative revenue progress of 71.5% is 3.5 percentage points below the standard 75% level, while operating-income and net-income progress are 2.0 and 2.7 percentage points ahead, respectively. This pattern implies that the final quarter needs a comparatively large revenue contribution but a lower incremental operating margin than achieved through Q3 to meet guidance. No forecast revision was announced. Growth quality is strongest in the established M&A intermediary franchise, while the return profile of the capital-intensive operating-lease expansion remains the central variable for medium-term growth quality.

Financial Health

Financial health has become more aggressive following the large PPE investment and buyback program. Current assets were ¥59.39bn against estimated current liabilities of ¥67.76bn, producing a current ratio of approximately 0.88x; this is below 1.0x and warrants an explicit liquidity warning. Working capital was therefore approximately negative ¥8.37bn. Cash and cash equivalents were ¥42.31bn, and cash alone covered short-term loans of ¥32.86bn by approximately 1.29x. The supplied liquidity-stress alert showing cash-to-short-term-debt of 0.00x is inconsistent with the disclosed cash and short-term-loan balances; nevertheless, the underlying concern remains valid because short-term borrowing is large and current liabilities exceed current assets. Interest-bearing debt was ¥52.74bn, consisting of ¥32.86bn of short-term loans and ¥19.88bn of long-term loans. Short-term debt represented 62.3% of total borrowings, directly supporting the refinancing-risk alert: a large portion of financing must be rolled over or repaid within a short period. Debt-to-equity was 2.41x, above the 2.0x warning threshold, confirming the high-leverage alert and indicating aggressive debt funding relative to the reduced equity base. Debt-to-capital was 58.4%, elevated but still below the 60% concern benchmark. Debt-to-EBITDA was a manageable 1.04x and EBIT covered finance costs by roughly 77.9x, indicating that current earnings can service reported interest costs comfortably. The central solvency issue is thus not current interest affordability but refinancing and asset-utilization risk. PPE increased ¥51.10bn year on year to ¥52.98bn and represented 41.5% of total assets, while total liabilities rose to 70.6% of assets. The expansion in operating-lease assets is financed partly through newly raised debt, creating a maturity mismatch risk because short-term loans are substantial relative to the long-lived PPE base. Lease liabilities totaled ¥3.27bn, and lease payments were ¥4.48bn during the period, adding fixed contractual cash commitments. The high-leverage alert is particularly material for an M&A advisory-led group because advisory revenue can be cyclical, while debt service and lease-related commitments are less flexible.

Notable B/S Changes

Property, plant and equipment: +¥51.10bn (+2,720%) to ¥52.98bn - substantial operating-lease asset build-out; future utilization, residual-value and impairment exposure are key. Short-term loans: +¥32.77bn (+35,694%) to ¥32.86bn - debt financing has increased materially and creates significant refinancing dependence. Long-term loans: +¥19.83bn (+37,029%) to ¥19.88bn - borrowing expanded alongside the PPE investment, increasing leverage. Treasury stock: -¥32.81bn to -¥33.56bn - ¥38.00bn of treasury-share purchases reduced equity and amplified the financial-leverage component of ROE. Retained earnings: +¥23.75bn (+59.9%) to ¥63.44bn - strong cumulative profitability increased internal capital, although this was more than offset at total-equity level by shareholder transactions.

Cash Flow Quality

Cash-flow quality was strong at the operating level: operating cash flow of ¥48.53bn was 1.83x net income of ¥26.45bn, comfortably above the 0.8x quality-warning threshold. The negative 17.3% accruals ratio and 0.96x OCF-to-EBITDA conversion are also supportive of cash-backed earnings. Receivables generated a ¥0.39bn cash inflow and payables generated a ¥0.63bn inflow, so there is no indication in the reported working-capital movements of aggressive receivables build-up. Other operating movements, including changes in deposits, consumption-tax payables and other items, materially supported cash generation, and income-tax payments were ¥15.78bn. Operating cash flow improved sharply from an outflow of ¥8.14bn in the prior-year period, aided by the absence of the prior period’s large deposit-related cash outflow. However, capital expenditure of ¥53.55bn exceeded operating cash flow, resulting in negative free cash flow of ¥6.78bn. Capex was 8.93x depreciation, signaling an exceptionally large growth investment rather than maintenance spending. The investment was largely debt-financed, as financing cash flow was positive ¥7.79bn despite ¥38.04bn of share repurchases, because net new short-term borrowing and long-term borrowing proceeds totaled ¥59.32bn before repayments. Free-cash-flow sustainability therefore depends on whether the new operating-lease assets generate recurring rental cash flows and adequate returns. Dividend and repurchase commitments were not internally funded by post-capex free cash flow in this period.

Dividend Sustainability

Cash dividends paid were ¥2.68bn, equivalent to roughly 10.1% of Q3 cumulative net income, indicating that the dividend component alone was covered by earnings and operating cash flow. The disclosed Q2 DPS and full-year forecast DPS are both ¥0, while the cash-flow statement records dividends paid; the available figures support analysis of cash dividends paid but do not establish a recurring forward DPS policy. Share repurchases of ¥38.04bn were far larger than dividends and exceeded Q3 cumulative net income. The total return ratio, defined as dividends plus repurchases divided by net income, was approximately 153.9%. This level is above the 100% warning threshold and was funded alongside major debt-financed capital expenditure. Accordingly, dividends by themselves appear cash-serviceable, but aggregate shareholder distributions materially reduced equity and increased financing dependence. Treasury stock reached negative ¥33.56bn, equal to 26.3% of total assets. Future capital-return capacity should be assessed alongside refinancing needs, capex requirements, and the earnings ramp from the operating-lease asset base.

Risk Assessment

Business risks include M&A intermediary concentration: the core M&A intermediary segment supplied ¥51.94bn of segment operating profit, while consulting and operating leasing remained loss-making. A downturn in Japanese M&A transaction volumes, deal completion rates, or advisory fees would have a disproportionate effect on group earnings., Operating-lease execution risk: PPE increased to ¥52.98bn and operating-lease revenue rose rapidly to ¥3.24bn, but the segment recorded a ¥0.46bn operating loss. Asset utilization, residual values, customer credit quality, and pricing must improve sufficiently to justify the investment., Consulting profitability risk: consulting revenue more than tripled to ¥27.08bn, but the ¥6.95bn operating loss shows that scale has not yet translated into profitability., Margin-mix risk: gross margin declined 390bp to 56.4% as the business mix broadened. Continued scaling of lower-margin or depreciation-heavy activities could reduce group margin quality..

Financial risks include High leverage alert: D/E of 2.41x exceeds the 2.0x warning threshold. The leverage increase reflects debt-funded asset growth and buybacks, reducing resilience to a cyclical earnings decline., Refinancing-risk alert: ¥32.86bn, or 62.3% of borrowings, is short-term. Reliance on refinancing is elevated given the long-lived nature of the new PPE assets., Liquidity warning: the current ratio is approximately 0.88x, below 1.0x, and working capital is approximately negative ¥8.37bn. Although cash covers short-term loans by about 1.29x, current-asset coverage of all current obligations is limited., Capital-allocation risk: negative ¥6.78bn free cash flow, ¥38.04bn of repurchases, and ¥53.55bn of capex occurred in the same period. This combination has compressed equity and increased reliance on external funding., Fixed-commitment risk: finance costs remain low today, but lease payments of ¥4.48bn and debt obligations raise the sensitivity of future cash flow to interest rates, lender terms, and asset utilization..

Key concerns include Highest priority: successful monetization of the ¥51.10bn year-on-year PPE increase is essential because the related operating-lease segment is still loss-making., Highest priority: management of the ¥32.86bn short-term borrowing balance and preservation of committed liquidity are necessary to mitigate refinancing exposure., Medium priority: the buyback program has reduced equity from ¥51.04bn to ¥37.52bn despite strong profits, magnifying reported ROE but weakening the capital buffer., Medium priority: FY2026 revenue is 71.5% complete at Q3, modestly below the normal 75% run rate, requiring a strong final-quarter sales contribution..

Investment Implications

Key takeaways include Operating performance is strong: revenue increased 37.3%, operating income increased 42.0%, and the operating margin expanded to 27.9%., The M&A intermediary business is the core earnings engine, with a 40.3% segment operating margin and ¥51.94bn of segment operating profit., Operating cash flow of ¥48.53bn supports earnings quality, but negative ¥6.78bn free cash flow reflects an unusually large investment cycle., Reported annualized ROE of 94.0% is flattered by a 3.41x financial-leverage factor and substantial treasury-stock purchases; it should not be evaluated solely as an operating-performance measure., Balance-sheet risk has risen materially through ¥52.74bn of debt, 62.3% short-term debt, and a sub-1.0x current ratio..

Metrics to watch include Operating-lease segment revenue, operating loss, depreciation, asset utilization, and return on the ¥52.98bn PPE base, Short-term debt refinancing, cash balance, current ratio, and debt-to-EBITDA, M&A intermediary segment transaction activity, revenue growth, and segment margin, Consulting segment path from a ¥6.95bn operating loss toward break-even, Gross-margin trend after the 390bp year-on-year decline, Free cash flow after capex and the total return ratio including repurchases, Q4 revenue delivery relative to the ¥222.92bn full-year forecast.

Regarding relative positioning, The company combines an unusually high-margin M&A intermediary franchise with a rapidly expanding, capital-intensive operating-lease business. Its 27.9% operating margin and 31.7% EBITDA margin are strong for a diversified advisory and leasing model, but the capital structure is materially more aggressive than an asset-light advisory business because the operating-lease build-out and buybacks have increased leverage and refinancing dependence.