Komori
Results4712KeyHolder,Inc.Information and Communications, Services and Others

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

Revenue for the cumulative nine months of the fiscal year increased 0.1% year on year, remaining essentially flat, while operating profit increased 37.8% and profit attributable to owners of the parent increased 44.8%. The full-year forecast was left unchanged, while the annual dividend forecast was increased from ¥10 in the previous fiscal year to ¥11.

Worth reading
52Recurring
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
37.8
%
Wording
Conditional
How definitive the wording is.

Results for this period

Third quarter1 January 2026 to 30 September 2026ConsolidatedIFRS
Net Sales26,180Millions of yenYear on year -0.1%Progress 72.7%
Operating profit1,581Millions of yenYear on year +37.8%Progress 98.8%
Ordinary income1,210Millions of yenYear on year +57.7%
Net income attributable to owners of the parent837Millions of yenYear on year +44.8%Progress 83.7%

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¥44.49
Financial position at period-end
Total assets52,425Millions of yen
of which net assets 23,500 Millions of yenEquity ratio 44.4%vs. prior year-end +3.2pt

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.

Cash inflows and outflows
Operating+2,529,000
Investment-8,091
Financials-1,868,538
Net change+652,371

Stacked from zero: upward is an increase in cash, downward a decrease (in Thousands 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 period5,749,303 Thousands of yen
Segment revenueIntegrated Entertainment Business 11,888 Millions of yen (YoY +10.3%), Video Production Business 5,741 Millions of yen (YoY +21.4%), Advertising-Agency Business 2,494 Millions of yen (YoY -48.2%), Logistics Business 4,285 Millions of yen (YoY +4.3%)
Segment profitIntegrated Entertainment Business 1,727 Millions of yen (YoY +32.1%), Video Production Business 217 Millions of yen (YoY +201.9%), Advertising-Agency Business -184 Millions of yen, Logistics Business 245 Millions of yen (YoY -45.4%)
Outlook and shareholder returns
Full-year earnings forecast
Net Sales36,000 Millions of yen (YoY +1.0%)
Operating profit1,600 Millions of yen (YoY +1.7%)
Ordinary incomeNot disclosed
Net income1,000 Millions of yen (YoY +16.6%)
Revision to Earnings ForecastNo revision
Annual Dividend Forecast10 Yen → 11 Yen(+10.0%)
Factors Behind Changes in Business Performance

The main factors were strong performance by existing content and AOI’s contribution from the beginning of the period in the Integrated Entertainment Business; progress in highly rated programs and the distribution business in the Video Production Business; the suspension of advertising placements by the hair removal industry in the Advertising Agency Business; the negative impact of the ¥122 million reversal of guarantee obligations and other items recorded in the previous fiscal year in the Logistics Business; and RL’s full-year contribution and a review of the products handled in the wholesale business in the Other Businesses.

Disclosure regarding the going concern assumption

Not applicable.

Change in accounting policy
基準改正に伴う変更 Availableそれ以外の変更 None見積りの変更 None修正再表示 Not disclosed
Changes in the scope of consolidationNew 0 / Excluded 0 / Company name Not disclosed
Material subsequent eventsNot applicable.
Impairment loss0 Thousands of yen
Depreciation and amortization1,885,508 Thousands of yen
Availability of Supplementary Financial Results MaterialsAvailable
Availability of Financial Results BriefingNone (対象者:Not disclosed)
Issued Shares at Period-End18,967,410
Treasury Shares at Period-End149,044
Results for this period
ItemDetails
Fiscal Period ClassificationThird quarter
Accounting standardsIFRS
Consolidated / non-consolidatedConsolidated
Period Covered1 January 2026 to 30 September 2026
Net Sales26,180 Millions of yen (YoY -0.1%)
Operating profit1,581 Millions of yen (YoY +37.8%)
Ordinary income1,210 Millions of yen (YoY +57.7%)
Profit attributable to owners of the parent837 Millions of yen (YoY +44.8%)
Net income per share¥44.49
Equity ratioEnd of the current fiscal period 44.4 / End of previous period 41.2
Total assets52,425 Millions of yen
Net assets23,500 Millions of yen
Cash flows from operating activities2,529,000 Thousands of yen
Cash flows from investing activities-8,091 Thousands of yen
Cash flows from financing activities-1,868,538 Thousands of yen
Cash and cash equivalents at end of period5,749,303 Thousands of yen
Full-year earnings forecastNet Sales 36,000 Millions of yen (YoY +1.0%) / Operating profit 1,600 Millions of yen (YoY +1.7%) / Ordinary income Not disclosed / Net income 1,000 Millions of yen (YoY +16.6%)
Revision to Earnings ForecastNo revision
Annual Dividend Forecast10 Yen → 11 Yen(+10.0%)
Segment revenueIntegrated Entertainment Business 11,888 Millions of yen (YoY +10.3%), Video Production Business 5,741 Millions of yen (YoY +21.4%), Advertising-Agency Business 2,494 Millions of yen (YoY -48.2%), Logistics Business 4,285 Millions of yen (YoY +4.3%)
Segment profitIntegrated Entertainment Business 1,727 Millions of yen (YoY +32.1%), Video Production Business 217 Millions of yen (YoY +201.9%), Advertising-Agency Business -184 Millions of yen, Logistics Business 245 Millions of yen (YoY -45.4%)
Depreciation and amortization1,885,508 Thousands of yen
Impairment loss0 Thousands of yen
Disclosure regarding the going concern assumptionNot applicable.
Change in accounting policyChanges due to revisions to standards Available / Other changes None / Change in accounting estimate None / Restatement Not disclosed
Changes in the scope of consolidationNew 0 / Excluded 0 / Company name Not disclosed
Material subsequent eventsNot applicable.
Availability of Supplementary Financial Results MaterialsAvailable
Availability of Financial Results BriefingNone (対象者:Not disclosed)
Issued Shares at Period-End18,967,410
Treasury Shares at Period-End149,044
Factors Behind Changes in Business PerformanceThe main factors were strong performance by existing content and AOI’s contribution from the beginning of the period in the Integrated Entertainment Business; progress in highly rated programs and the distribution business in the Video Production Business; the suspension of advertising placements by the hair removal industry in the Advertising Agency Business; the negative impact of the ¥122 million reversal of guarantee obligations and other items recorded in the previous fiscal year in the Logistics Business; and RL’s full-year contribution and a review of the products handled in the wholesale business in the Other Businesses.
Items this document does not state (6)
Operating MarginPayout ratioShareholder Return PolicyRegional salesOrders received and order backlogBreakdown of extraordinary income (loss)

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.

Existing content performed well in the Integrated Entertainment Business, with a contribution from AOI as well. In the Video Production Business, highly rated programs and distributed works contributed, while in the Advertising Agency Business, the suspension of advertising placements by the hair removal industry reduced revenue. In the Logistics Business, the ¥122 million reversal of guarantee obligations and other items recorded in the previous fiscal year created a negative comparison and reduced profit.

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 [IFRS] (Consolidated) | KeyHolder,Inc. (4712) timely disclosure | Komori