| Metric | Current Period | Same Period Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥34.60B | ¥34.08B | +1.5% |
| Operating Income | ¥5.32B | ¥4.88B | +9.1% |
| Ordinary Income | ¥5.34B | ¥4.91B | +8.7% |
| Net Income | ¥3.57B | ¥3.33B | +7.3% |
| ROE | 8.1% | 6.8% | - |
For Q1 of the fiscal year ending March 2027, Meitec Group Holdings posted higher revenue and earnings, as utilization rates and billing rates in its core Engineering Solutions Business remained firm, while operating leverage from an improved gross margin drove earnings growth. Revenue was ¥34.60B (+1.5% year on year), Operating Income was ¥5.32B (+9.1%), Ordinary Income was ¥5.34B (+8.7%), and Net Income attributable to owners of the parent (equal to consolidated net income) was ¥3.57B (+7.3%). The gross margin rose 1.2pt year on year to 28.1%, absorbing an increase in the SG&A ratio to 12.7% (+0.1pt) and contributing to an improvement in the operating margin to 15.4% (+1.1pt).
【Revenue】Revenue increased 1.5% year on year to ¥34.60B. The core Engineering Solutions Business, which accounted for 99.3% of revenue, led overall performance with revenue of ¥34.36B (+1.9%), while the Engineer Placement Business contracted to ¥0.24B (-32.2%), weighing on the overall growth rate.
【Profit and Loss】The improvement in the gross margin to 28.1% (from 26.9% in the previous year, +1.2pt) was the primary factor. As the SG&A ratio remained broadly flat at 12.7% (+0.1pt), the operating margin rose to 15.4% (+1.1pt). Ordinary Income broadly tracked Operating Income (non-operating income of ¥0.02B and virtually zero non-operating expenses), while extraordinary losses were limited to ¥0.001B, indicating limited impact from one-time factors. Net Income after income taxes was ¥3.57B (+7.3%), resulting in higher revenue and earnings.
The Engineering Solutions Business generated revenue of ¥34.36B (composition ratio: 99.3%, +1.9% year on year) and Operating Income of ¥5.39B (+10.9%), with a profit margin of 15.7%. Earnings grew at a faster pace than revenue, making this segment the main contributor to the increase in company-wide profit. Meanwhile, the Engineer Placement Business contracted substantially, with revenue of ¥0.24B (composition ratio: 0.7%, -32.2%) and Operating Income of ¥0.05B (-59.5%). Although its profit margin of 22.1% exceeded that of the core business, the reduction in scale has diminished the diversification benefits of the business portfolio.
【Profitability】The operating margin of 15.4% (14.3% in the previous year), net profit margin of 10.3% (9.8% in the previous year), and gross margin of 28.1% (26.9% in the previous year) all improved year on year, indicating that operating leverage is functioning effectively. 【Cash Quality】Comprehensive Income of ¥3.54B was broadly in line with Net Income of ¥3.57B, with the difference limited to an adjustment related to retirement benefits of -¥0.03B, indicating high earnings quality. 【Investment Efficiency】ROE was 8.1%, improving from 6.8% in the same period of the previous year (company-calculated) when compared on an end-of-period equity basis. Both the increase in Net Income and the decline in equity (including the payment of the year-end dividend) contributed to the improvement. 【Financial Soundness】The Equity Ratio was maintained at 54.3%, at the same level as in the same period of the previous year. With current assets of ¥64.41B against current liabilities of ¥20.67B, the current ratio reached approximately 312%, indicating strong short-term financial resilience.
As cash flow statement data has not been disclosed, cash trends are analyzed based on changes in the balance sheet. Cash and deposits decreased by ¥9.09B to ¥43.75B from ¥52.84B in the same period of the previous year, while retained earnings decreased by ¥4.61B to ¥38.94B from ¥43.55B in the previous year. Since the declines were similar in magnitude, the payment of the year-end dividend is considered the primary factor behind the decrease in cash. Net assets also decreased by ¥4.64B to ¥44.12B from the previous year, but the Equity Ratio was maintained at 54.3%, and the soundness of the financial base itself has not been impaired. Accounts receivable and notes receivable increased by 3.6% to ¥19.17B from ¥18.50B in the previous year, accumulating at a pace exceeding the 1.5% growth in Revenue. Trends in working capital tied up therefore warrant attention as a factor that could affect future cash-generation capacity.
Non-operating income of ¥0.02B and virtually zero non-operating expenses were immaterial, and Ordinary Income of ¥5.34B broadly tracked Operating Income of ¥5.32B, clearly indicating the contribution of core business earnings. Extraordinary losses were also limited to ¥0.001B (including impairment losses), indicating that the impact of one-time factors on performance was limited. Against Profit Before Tax of ¥5.34B, Net Income of ¥3.57B after deducting income taxes of ¥1.76B (an effective tax rate of approximately 33.0%) was broadly in line with Comprehensive Income of ¥3.54B. The ¥0.03B difference was primarily attributable to adjustments related to retirement benefits, while temporary factors such as valuation differences on other securities had a limited impact. Based on these factors, current-period earnings can be assessed as high-quality earnings with limited impact from accrual factors.
Progress against the full-year plan was 24.6% for Revenue, 26.0% for Operating Income, 25.8% for Ordinary Income, and 25.7% for Net Income, broadly in line with the standard quarterly progress benchmark of 25%. Operating Income and Ordinary Income in particular are tracking at a slightly faster pace than planned. Neither the earnings forecast nor the dividend forecast was revised during the quarter. Against the full-year plan (Revenue of ¥140.80B, Operating Income of ¥20.50B, Ordinary Income of ¥20.70B, and EPS of ¥180.04), progress at this point is steady.
The dividend forecast for the current fiscal year is ¥85 per share, representing a planned ¥5 reduction from the previous fiscal year's actual dividend of ¥90. Based on the company's forecast EPS of ¥180.04, the Payout Ratio is approximately 47.2%. Supported by ample cash on hand (¥43.75B) and stable Operating Income generation, the company is considered to have a high capacity to secure funds for dividends. No revision was made to the dividend forecast during the quarter.
Business concentration risk: The Engineering Solutions Business accounts for 99.3% of Revenue and the majority of profit, creating a structure in which performance is highly sensitive to demand trends in a particular business area.
Working capital accumulation risk: Accounts receivable and notes receivable increased 3.6% year on year to ¥19.17B, accumulating at a pace exceeding the 1.5% growth in Revenue. If the collection cycle lengthens, an impact on Operating Cash Flow generation could be expected.
Retirement benefit obligation risk: Retirement benefit liabilities amount to ¥16.50B, representing 20.3% of total assets of ¥81.29B. Changes in actuarial assumptions, including the discount rate, could affect profit or loss and other comprehensive income.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 15.4% | 8.0% (2.2%–15.8%) | +7.3pt |
| Net Profit Margin | 10.3% | 5.8% (1.5%–10.7%) | +4.6pt |
Both the operating margin and net profit margin significantly exceed the industry median, placing the company among the more profitable companies in the industry.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | 1.5% | 9.3% (0.2%–16.9%) | -7.8pt |
The Revenue growth rate is below the industry median, indicating that top-line growth is relatively slow within the industry.
※Source: Company aggregation
The operating margin of 15.4% exceeds the industry median of 8.0% by +7.3pt. The emergence of operating leverage through gross margin improvement and control of the SG&A ratio supports the company's high profitability.
Progress against the full-year plan is broadly around the standard 25% mark for the key indicators. As neither the earnings forecast nor the dividend forecast has been revised, achievement of the plan appears to be on track at this point.
While Revenue growth of +1.5% is below the industry median of 9.3%, the increase in accounts receivable exceeds Revenue growth. The slow pace of top-line growth and trends in working capital accumulation will be monitoring points in assessing the quality and sustainability of future earnings.
This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson-type model with an explicit five-year fade period). It is not a forecast of the market share price or a recommendation to take any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥966 |
| base | ¥1,015 |
| bull | ¥1,076 |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | ¥571 |
| Adjusted Forecast EPS | ¥188.8 |
| Cost of Equity r | 9.15% (10-year Japanese government bond 2.65% + equity risk premium 6.00% + size premium 0.50%) |
| Residual Income Persistence Factor ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 47.2% |
| Forecast EPS Confidence Adjustment | ×1.049 (based on the track record of peer-industry guidance achievement rates) |
| Implied PBR / PER |
Sensitivity: ¥987–¥1,046 at cost of equity ±1%, and ¥1,003–¥1,034 at ω±0.1.
Notes:
(Calculation model: Residual Income Model / Interest Rate Base Month: 2026-06 / This value does not predict or guarantee the future share price)
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. Industry benchmarks are reference information aggregated by the company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, and professional advice should be sought as necessary.
---End of Report---
| 1.78x / 5.4x |
These are mechanically computed values based on a residual income model. They are not a forecast of market prices or a recommendation of any investment action, and do not predict or guarantee future share prices. Historical values are computed retrospectively using current guidance-achievement statistics.