Komori
Results2982A.D.Works Group Co.,Ltd.Real Estate

Summary of Financial Results for the Third Quarter of the Fiscal Year Ending December 2026 [Japanese GAAP] (Consolidated)

Cumulative sales and operating profit for the first 3 quarters were below the year-earlier period, while the full-year earnings forecast was unchanged. The policy was also changed to target a consolidated dividend payout ratio of approximately 40% as a basic guideline, and the final dividend forecast was increased from ¥10 to ¥16 per share, bringing the annual dividend forecast to ¥26.

Worth reading
72In focus
0–100. This measures how worthwhile something is to read, not how good or bad the company is.
Direction
Mixed performance
Direction inferred from the company’s description.
Scale
6
Yen per share (increase in forecast year-end dividend)
Wording
Conditional
How definitive the wording is.

Results for this period

Third quarter1 January 2026 to 30 September 2026ConsolidatedJapanese GAAP
Net Sales34,895¥ millionYear on year -33.3%Progress 45.3%
Operating profit2,609¥ millionYear on year -37.3%Progress 60.7%
Ordinary income1,639,782¥ thousand
Net income attributable to owners of the parent2,114¥ millionYear on year -8.7%Progress 68.2%

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¥42.78
Financial position at period-end
Total assets88,708¥ million
of which net assets 21,631 ¥ millionEquity ratio 24.3%vs. prior year-end -4.2pt

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.

Segment revenueIncome-producing real estate sales ¥31,414 million, Recurring Fee-Based Services ¥3,480 million
Segment profitIncome-producing real estate sales ¥3,512 million, Recurring Fee-Based Services ¥1,252 million
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥77,000 million (YoY +14.0%)
Operating profit¥4,300 million (YoY -13.8%)
Ordinary incomeNot disclosed
Income before income taxes¥4,500 million (YoY -13.3%)
Net income¥3,100 million (YoY -6.5%)
Revision to Earnings ForecastNone
Annual Dividend ForecastAnnual Dividend Forecast 20 / Year-end dividend forecast 10 / Annual dividend (previous-period actual) 16 → Annual Dividend Forecast 26 / Year-end dividend forecast 16(Annual Dividend Forecast 30 / Year-end dividend forecast 60 / Annual vs. previous-period actual 62.5)
Payout ratio40.6
Shareholder Return PolicyA consolidated dividend payout ratio of approximately 40% as a basic guideline
Factors Behind Changes in Business Performance

Sales of fractionalized real estate investment products declined, as customers and sales channels remained cautious due to the impact of tax reforms, resulting in lower revenue and profit. In the stock-based fee business, real estate management revenue declined year on year as a result of the business separation. Contracts and settlements for domestic sales of whole-building income-producing real estate are expected to be concentrated in the fourth quarter.

Disclosure regarding the going concern assumption

There are 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 No
Changes in the scope of consolidationNew Number of companies 0 / Company name Not disclosed / Excluded Number of companies 1 / Company name Avenue Works Normandie LLC
Impairment loss¥49,026 thousand
Breakdown of extraordinary income (loss)Extraordinary income Gain on sale of investment securities ¥24,426 thousand, Gain on transfer of business ¥1,740,700 thousand / Extraordinary loss Loss on retirement of non-current assets ¥1,982 thousand, Impairment Losses ¥49,026 thousand, Loss on valuation of investment securities ¥74,000 thousand
Depreciation and amortization¥252,642 thousand
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for analysts and institutional investors)
Issued Shares at Period-End50,797,264
Treasury Shares at Period-End1,183,130
Results for this period
ItemDetails
Fiscal Period ClassificationThird quarter
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 January 2026 to 30 September 2026
Net Sales¥34,895 million (YoY -33.3%)
Operating profit¥2,609 million (YoY -37.3%)
Ordinary income¥1,639,782 thousand
Profit attributable to owners of the parent¥2,114 million (YoY -8.7%)
Net income per share¥42.78
Equity ratioEnd of the current fiscal period 24.3 / End of previous period 28.5
Total assets¥88,708 million
Net assets¥21,631 million
Full-year earnings forecastNet Sales ¥77,000 million (YoY +14.0%) / Operating profit ¥4,300 million (YoY -13.8%) / Ordinary income Not disclosed / Income before income taxes ¥4,500 million (YoY -13.3%) / Net income ¥3,100 million (YoY -6.5%)
Revision to Earnings ForecastNone
Annual Dividend ForecastAnnual Dividend Forecast 20 / Year-end dividend forecast 10 / Annual dividend (previous-period actual) 16 → Annual Dividend Forecast 26 / Year-end dividend forecast 16(Annual Dividend Forecast 30 / Year-end dividend forecast 60 / Annual vs. previous-period actual 62.5)
Payout ratio40.6
Shareholder Return PolicyA consolidated dividend payout ratio of approximately 40% as a basic guideline
Segment revenueIncome-producing real estate sales ¥31,414 million, Recurring Fee-Based Services ¥3,480 million
Segment profitIncome-producing real estate sales ¥3,512 million, Recurring Fee-Based Services ¥1,252 million
Depreciation and amortization¥252,642 thousand
Impairment loss¥49,026 thousand
Breakdown of extraordinary income (loss)Extraordinary income Gain on sale of investment securities ¥24,426 thousand, Gain on transfer of business ¥1,740,700 thousand / Extraordinary loss Loss on retirement of non-current assets ¥1,982 thousand, Impairment Losses ¥49,026 thousand, Loss on valuation of investment securities ¥74,000 thousand
Disclosure regarding the going concern assumptionThere are no applicable matters.
Change in accounting policyChanges due to revisions to standards No / Other changes No / Change in accounting estimate No / Restatement No
Changes in the scope of consolidationNew Number of companies 0 / Company name Not disclosed / Excluded Number of companies 1 / Company name Avenue Works Normandie LLC
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for analysts and institutional investors)
Issued Shares at Period-End50,797,264
Treasury Shares at Period-End1,183,130
Factors Behind Changes in Business PerformanceSales of fractionalized real estate investment products declined, as customers and sales channels remained cautious due to the impact of tax reforms, resulting in lower revenue and profit. In the stock-based fee business, real estate management revenue declined year on year as a result of the business separation. Contracts and settlements for domestic sales of whole-building income-producing real estate are expected to be concentrated in the fourth quarter.
Items this document does not state (8)
Operating MarginCash flows from operating activitiesCash flows from investing activitiesCash flows from financing activitiesCash and cash equivalents at end of periodRegional salesOrders received and order backlogMaterial 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.

In sales of fractionalized real estate investment products, customers and referral companies remained cautious following tax reforms. In the stock-based fee business, real estate management revenue declined as a result of the business separation. The full-year forecast was unchanged, reflecting the expected concentration of contracts and settlements in the fourth quarter for domestic sales of whole-building income-producing real estate. The dividend forecast was increased based on the change to a dividend policy that targets a consolidated payout ratio of approximately 40% and on recent earnings progress.

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 Financial Results for the Third Quarter of the Fiscal Year Ending December 2026 [Japanese GAAP] (Consolidated) | A.D.Works Group Co.,Ltd. (2982) timely disclosure | Komori