Komori
Results3495Koryojyuhan Co.,Ltd.Real Estate

Financial Results for the Fiscal Year Ending September 2026 (Japanese GAAP) (Consolidated)

For the fiscal year ended September 2026, revenue, operating profit, ordinary profit and net income all exceeded the previous fiscal year's levels, while the annual dividend increased from ¥55 to ¥64. For the fiscal year ending September 2027, operating profit is expected to increase, while net income is forecast to decline because no extraordinary gains are expected.

Worth reading
53Recurring
Scored from 5 of 6 sections
Direction
Improvement
Direction inferred from the company’s description.
Scale
7.8
Year-on-year change in revenue (%)
Wording
Conditional
How definitive the wording is.

Results for this period

Full year1 October 2025 to 30 September 2026ConsolidatedJapanese GAAP
Net Sales12,437Millions of yenYear on year +7.8%Progress 95.3%
Operating profit1,110Millions of yenYear on year +3.7%Progress 83.8%
Ordinary income1,094Millions of yenYear on year +5.7%Progress 90.6%
Net income attributable to owners of the parent1,042Millions of yenYear on year +2.7%Progress 116.4%

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¥376.42
Operating Margin8.9%
Financial position at period-end
Total assets16,804Millions of yen
of which net assets 7,097 Millions of yenEquity ratio 42.2%vs. prior year-end +7.5pt

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+2,316
Investment+526
Financials-2,221
Net change+621

Stacked from zero: upward is an increase in cash, downward a decrease (in Millions of yen).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 period2,012 Millions of yen
Segment revenueReal Estate Distribution Business 9,269,940 Thousands of yen (YoY +8.1%), Real Estate Management Business 3,167,787 Thousands of yen (YoY +7.1%)
Segment profitReal Estate Distribution Business 994,531 Thousands of yen (YoY +14.2%), Real Estate Management Business 1,035,775 Thousands of yen (YoY +6.7%)
Outlook and shareholder returns
Full-year earnings forecast
Net Sales13,045 Millions of yen (YoY +4.9%)
Operating profit1,324 Millions of yen (YoY +19.2%)
Ordinary income1,207 Millions of yen (YoY +10.3%)
Net income895 Millions of yen (YoY -14.1%)
Annual Dividend Forecast55 Yen → 70 Yen(+27.3%)
Payout ratio17.0%
Factors Behind Changes in Business Performance

Sales of 17 buildings in the Rega Bene residential property series and medium-sized investment properties, purchases and sales of detached houses and individually owned condominium units, rental brokerage contracts, and sales brokerage contributed to results. In the property management business, newly acquired properties and the occupancy rate of coin-operated parking facilities contributed, while the solar power sales business fell below the previous year's results because solar power generation facilities were sold.

Disclosure regarding the going concern assumption

No applicable matters. The filing states, “There are no applicable matters.”

Change in accounting policy
基準改正に伴う変更 Noneそれ以外の変更 None見積りの変更 None修正再表示 None
Changes in the scope of consolidationNew 0 companies / Excluded 0 companies / Company name Not applicable
Material subsequent eventsNone
Impairment loss8,028 Thousands of yen
Breakdown of extraordinary income (loss)Extraordinary income Gain on sale of non-current assets 297,141 Thousands of yen, Gain on Sale of Investment Securities 42,507 Thousands of yen, Gain on reversal of subscription rights to shares 65 Thousands of yen / Extraordinary loss Impairment Losses 8,028 Thousands of yen
Depreciation and amortization298,696 Thousands of yen
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for institutional investors and analysts)
Issued Shares at Period-End2,786,318
Treasury Shares at Period-End20,303
Results for this period
ItemDetails
Fiscal Period ClassificationFull year
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 October 2025 to 30 September 2026
Net Sales12,437 Millions of yen (YoY +7.8%)
Operating profit1,110 Millions of yen (YoY +3.7%)
Ordinary income1,094 Millions of yen (YoY +5.7%)
Profit attributable to owners of the parent1,042 Millions of yen (YoY +2.7%)
Net income per share¥376.42
Operating Margin8.9%
Equity ratioEnd of the current fiscal period 42.2% / End of previous period 34.7%
Total assets16,804 Millions of yen
Net assets7,097 Millions of yen
Cash flows from operating activities2,316 Millions of yen
Cash flows from investing activities526 Millions of yen
Cash flows from financing activities-2,221 Millions of yen
Cash and cash equivalents at end of period2,012 Millions of yen
Full-year earnings forecastNet Sales 13,045 Millions of yen (YoY +4.9%) / Operating profit 1,324 Millions of yen (YoY +19.2%) / Ordinary income 1,207 Millions of yen (YoY +10.3%) / Net income 895 Millions of yen (YoY -14.1%)
Annual Dividend Forecast55 Yen → 70 Yen(+27.3%)
Payout ratio17.0%
Segment revenueReal Estate Distribution Business 9,269,940 Thousands of yen (YoY +8.1%), Real Estate Management Business 3,167,787 Thousands of yen (YoY +7.1%)
Segment profitReal Estate Distribution Business 994,531 Thousands of yen (YoY +14.2%), Real Estate Management Business 1,035,775 Thousands of yen (YoY +6.7%)
Depreciation and amortization298,696 Thousands of yen
Impairment loss8,028 Thousands of yen
Breakdown of extraordinary income (loss)Extraordinary income Gain on sale of non-current assets 297,141 Thousands of yen, Gain on Sale of Investment Securities 42,507 Thousands of yen, Gain on reversal of subscription rights to shares 65 Thousands of yen / Extraordinary loss Impairment Losses 8,028 Thousands of yen
Disclosure regarding the going concern assumptionNo applicable matters. The filing states, “There are no applicable matters.”
Change in accounting policyChanges due to revisions to standards None / Other changes None / Change in accounting estimate None / Restatement None
Changes in the scope of consolidationNew 0 companies / Excluded 0 companies / Company name Not applicable
Material subsequent eventsNone
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for institutional investors and analysts)
Issued Shares at Period-End2,786,318
Treasury Shares at Period-End20,303
Factors Behind Changes in Business PerformanceSales of 17 buildings in the Rega Bene residential property series and medium-sized investment properties, purchases and sales of detached houses and individually owned condominium units, rental brokerage contracts, and sales brokerage contributed to results. In the property management business, newly acquired properties and the occupancy rate of coin-operated parking facilities contributed, while the solar power sales business fell below the previous year's results because solar power generation facilities were sold.
Items this document does not state (4)
Revision to Earnings ForecastShareholder Return PolicyRegional salesOrders received and order backlog

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.

The main reasons were securing earnings from the brokerage, leasing and trading businesses, acquiring new properties under management, and focusing on product development for investment properties planned by the company and real estate funds. The projected decline in net income for the fiscal year ending September 2027 is because extraordinary gains, including gains on the sale of fixed assets recorded in the fiscal year ended September 2026, are not expected.

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.
Financial Results for the Fiscal Year Ending September 2026 (Japanese GAAP) (Consolidated) | Koryojyuhan Co.,Ltd. (3495) timely disclosure | Komori