Komori
Earnings2154Open Up Group Inc.Information and Communications, Services and Others

Summary of Consolidated Financial Results for the Third Quarter of the Fiscal Year Ending June 2026 [IFRS]

Revenue for the first 3 quarters was lower than in the same period of the previous year, mainly due to the loss of revenue following the sale of the UK business. Operating profit and profit attributable to owners of the parent increased, however, as a result of restrained recruitment costs and cost management.

Worth reading
56In focus
Scored from 5 of 6 sections
Direction
Mixed performance
Direction inferred from the company’s description.
Scale
14.7
% (year-on-year decrease in revenue)
Wording
Conditional
How definitive the wording is.

Results for this period

Third quarter1 July 2025 to 31 March 2026ConsolidatedIFRS
Net Sales125,269¥ millionYear on year -14.7%Progress 73.3%
Operating profit13,679¥ millionYear on year +6.0%Progress 82.9%
Ordinary income13,822¥ millionYear on year +8.1%Progress 83.8%
Net income attributable to owners of the parent9,713¥ millionYear on year +11.2%Progress 82.3%

The width of the band at each stage is based on revenue. The narrower it becomes toward the bottom, the smaller the proportion of revenue that remains as profit. The dotted outline is the full-year forecast and the band inside it is the result for this period. The progress rate is the result divided by the forecast.

Net income per share¥113.96
Financial position at period-end
Total assets121,991¥ million
of which net assets 77,983 ¥ millionEquity ratio 63.9%vs. prior year-end -0.3pt

塗りつぶした部分が自己資本比率です。総資産のうち、返済のいらない自前の資金がどれだけかを表します。The thin vertical line indicates the level at the end of the previous fiscal year.

Cash inflows and outflows
Operating+9,724
Investment-2,803
Financials-10,804
Net change-3,883

Stacked from zero: upward is an increase in cash, downward a decrease (in ¥ million).The net change represented by the dotted line is the total of three items, calculated from figures provided by the company.

Cash and cash equivalents at end of period¥16,507 million
Segment revenueMachinery and electrical equipment ¥49,281 million (YoY +10.3%), IT ¥30,690 million (YoY -0.3%), Construction ¥43,656 million (YoY +3.0%), Overseas business ¥523 million (YoY -98.1%), Other ¥2,203 million (YoY -3.4%)
Segment profitMachinery and electrical equipment ¥6,275 million (YoY +6.6%), IT ¥3,112 million (YoY +6.7%), Construction ¥6,048 million (YoY +2.9%), Overseas business ¥217 million (YoY -75.5%), Other ¥-97 million
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥171,000 million (YoY -9.0%)
Operating profit¥16,500 million (YoY +1.6%)
Ordinary income¥16,500 million (YoY +2.0%)
Net income¥11,800 million (YoY -6.0%)
Annual Dividend Forecast¥75 → ¥85(+13.3%)
Factors Behind Changes in Business Performance

Although revenue declined due to the loss of revenue following the sale of the UK business, sales in the machinery and electrical equipment segment grew following the inclusion of the エイセブ Group in the consolidated results and increased hiring of experienced personnel. Overall, operating profit increased as a result of restrained recruitment costs and efficient cost management.

Disclosure regarding the going concern assumption

No applicable matters.

Change in accounting policy
基準改正に伴う変更 Noそれ以外の変更 No見積りの変更 No修正再表示 Not disclosed
Changes in the scope of consolidationNew Number of companies 3 / Company name 株式会社エイセブホールディングス, エイセブプラス株式会社, イーテック株式会社 / Excluded Number of companies 0 / Company name Not disclosed
Depreciation and amortization¥1,747 million
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingAvailable (for institutional investors and analysts)
Issued Shares at Period-End90,822,812 Shares
Treasury Shares at Period-End5,876,030 Shares
Results for this period
ItemDetails
Fiscal Period ClassificationThird quarter
Accounting standardsIFRS
Consolidated / non-consolidatedConsolidated
Period Covered1 July 2025 to 31 March 2026
Net Sales¥125,269 million (YoY -14.7%)
Operating profit¥13,679 million (YoY +6.0%)
Ordinary income¥13,822 million (YoY +8.1%)
Profit attributable to owners of the parent¥9,713 million (YoY +11.2%)
Net income per share¥113.96
Equity ratioEnd of the current fiscal period 63.9 / End of previous period 64.2
Total assets¥121,991 million
Net assets¥77,983 million
Cash flows from operating activities¥9,724 million
Cash flows from investing activities¥-2,803 million
Cash flows from financing activities¥-10,804 million
Cash and cash equivalents at end of period¥16,507 million
Full-year earnings forecastNet Sales ¥171,000 million (YoY -9.0%) / Operating profit ¥16,500 million (YoY +1.6%) / Ordinary income ¥16,500 million (YoY +2.0%) / Net income ¥11,800 million (YoY -6.0%)
Annual Dividend Forecast¥75 → ¥85(+13.3%)
Segment revenueMachinery and electrical equipment ¥49,281 million (YoY +10.3%), IT ¥30,690 million (YoY -0.3%), Construction ¥43,656 million (YoY +3.0%), Overseas business ¥523 million (YoY -98.1%), Other ¥2,203 million (YoY -3.4%)
Segment profitMachinery and electrical equipment ¥6,275 million (YoY +6.6%), IT ¥3,112 million (YoY +6.7%), Construction ¥6,048 million (YoY +2.9%), Overseas business ¥217 million (YoY -75.5%), Other ¥-97 million
Depreciation and amortization¥1,747 million
Disclosure regarding the going concern assumptionNo applicable matters.
Change in accounting policyChanges due to revisions to standards No / Other changes No / Change in accounting estimate No / Restatement Not disclosed
Changes in the scope of consolidationNew Number of companies 3 / Company name 株式会社エイセブホールディングス, エイセブプラス株式会社, イーテック株式会社 / Excluded Number of companies 0 / Company name Not disclosed
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingAvailable (for institutional investors and analysts)
Issued Shares at Period-End90,822,812 Shares
Treasury Shares at Period-End5,876,030 Shares
Factors Behind Changes in Business PerformanceAlthough revenue declined due to the loss of revenue following the sale of the UK business, sales in the machinery and electrical equipment segment grew following the inclusion of the エイセブ Group in the consolidated results and increased hiring of experienced personnel. Overall, operating profit increased as a result of restrained recruitment costs and efficient cost management.
Items this document does not state (9)
Operating MarginRevision to Earnings ForecastPayout ratioShareholder Return PolicyRegional salesOrders received and order backlogImpairment lossBreakdown of extraordinary income (loss)Material subsequent events

These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.

The reasons the company gives

The company's own explanation, not something inferred from the numbers.

Although the loss of revenue following the sale of the UK business in the previous consolidated fiscal year had a significant impact, the increase in personnel expenses and productivity improvement costs was absorbed through restrained recruitment costs and efficient cost management.

How to read this page

This is not the documentKomori reads the disclosure the company filed and writes this summary. Figures are as stated by the company and are not audited.
Weight is not a verdictIt measures how much this changes what the company had already told the market. It is not a view on the shares.
Corrections happenIf the company reissues this disclosure, the page is rebuilt from the corrected version and the revision number moves up.
Summary of Consolidated Financial Results for the Third Quarter of the Fiscal Year Ending June 2026 [IFRS] | Open Up Group Inc. (2154) timely disclosure | Komori