Komori
Results5842Integral Group CorporationFinancials (excluding banks)

Consolidated Financial Results for the Nine Months Ended December 2026 (IFRS)

Cumulative revenue for the first 3 quarters was ¥20,311 million and operating profit was ¥16,097 million, both increasing substantially from the same period of the previous year. In particular, gains from increases in the fair value of investee companies and the realization of carried interest from the sale of shares drove up profit.

Worth reading
49Recurring
0–100. This measures how worthwhile something is to read, not how good or bad the company is.
Direction
Improvement
Direction inferred from the company’s description.
Scale
127.2
Revenue year-on-year (%)
Wording
Conditional
How definitive the wording is.

Results for this period

Third quarter1 January 2026–30 September 2026ConsolidatedIFRS
Net Sales20,311Millions of yenYear on year +127.2%
Operating profit16,097Millions of yenYear on year +179.5%
Ordinary income16,058Millions of yenYear on year +178.1%
Net income attributable to owners of the parent11,060Millions of yenYear on year +202.8%

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.

Net income per share¥324.59
Financial position at period-end
Total assets103,482Millions of yen
of which net assets 72,231 Millions of yenEquity ratio 69.8%vs. prior year-end -5.1pt

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+8,290
Investment-2,003
Financials+5,929
Net change+12,216

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 period31,494 Millions of yen
Segment revenue
PE investment business18,42190.7%
Real Estate Investment Business1,7028.4%
Global tech growth investment business1870.9%
Segment profit
PE investment business16,17992.2%
Real Estate Investment Business1,3597.7%
Global tech growth investment business110.1%
Outlook and shareholder returns
Full-year earnings forecast
Net SalesNot disclosed
Operating profitNot disclosed
Ordinary incomeNot disclosed
Net incomeNot disclosed
ReasonNo earnings forecast has been provided because it is difficult to make a reasonable earnings forecast.
Annual Dividend Forecast37 Yen → 37 Yen(0.0%)
Factors Behind Changes in Business Performance

Revenue and profit increased due to share price movements of listed investee companies, improvements in the financial condition and recent performance of unlisted investee companies, the realization of carried interest from the sale of investee company shares, management fees, and increases in the fair value of investee companies. Operating expenses increased, including personnel costs associated with the increase in the number of employees.

Disclosure regarding the going concern assumption

No matters to report

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 0 / Excluded 0 / Company name Not applicable
Material subsequent eventsTwo absorption-type company splits were carried out on 1 October 2026, and the company transitioned to a group management company structure. The corporate name was also changed.
Depreciation and amortization255 Millions of yen
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingNone (対象者:Not disclosed)
Issued Shares at Period-End34,975,000 shares
Treasury Shares at Period-End899,248 shares
Results for this period
ItemDetails
Fiscal Period ClassificationThird quarter
Accounting standardsIFRS
Consolidated / non-consolidatedConsolidated
Period Covered1 January 2026–30 September 2026
Net Sales20,311 Millions of yen (YoY +127.2%)
Operating profit16,097 Millions of yen (YoY +179.5%)
Ordinary income16,058 Millions of yen (YoY +178.1%)
Profit attributable to owners of the parent11,060 Millions of yen (YoY +202.8%)
Net income per share¥324.59
Equity ratioEnd of the current fiscal period 69.8 / End of previous period 74.9
Total assets103,482 Millions of yen
Net assets72,231 Millions of yen
Cash flows from operating activities8,290 Millions of yen
Cash flows from investing activities-2,003 Millions of yen
Cash flows from financing activities5,929 Millions of yen
Cash and cash equivalents at end of period31,494 Millions of yen
Full-year earnings forecastNet Sales Not disclosed / Operating profit Not disclosed / Ordinary income Not disclosed / Net income Not disclosed / Reason No earnings forecast has been provided because it is difficult to make a reasonable earnings forecast.
Annual Dividend Forecast37 Yen → 37 Yen(0.0%)
Segment revenueSegment PE investment business / Net Sales 18,421 Millions of yen / Same period of the previous year 8,815 Millions of yen / Year on year against the same period last year Not disclosed, Segment Real Estate Investment Business / Net Sales 1,702 Millions of yen / Same period of the previous year 152 Millions of yen / Year on year against the same period last year Not disclosed, Segment Global tech growth investment business / Net Sales 187 Millions of yen / Same period of the previous year -28 Millions of yen / Year on year against the same period last year Not disclosed
Segment profitSegment PE investment business / Segment profit 16,179 Millions of yen / Same period of the previous year 7,002 Millions of yen / Year on year against the same period last year Not disclosed, Segment Real Estate Investment Business / Segment profit 1,359 Millions of yen / Same period of the previous year -39 Millions of yen / Year on year against the same period last year Not disclosed, Segment Global tech growth investment business / Segment profit 11 Millions of yen / Same period of the previous year -197 Millions of yen / Year on year against the same period last year Not disclosed
Depreciation and amortization255 Millions of yen
Disclosure regarding the going concern assumptionNo matters to report
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 0 / Excluded 0 / Company name Not applicable
Material subsequent eventsTwo absorption-type company splits were carried out on 1 October 2026, and the company transitioned to a group management company structure. The corporate name was also changed.
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingNone (対象者:Not disclosed)
Issued Shares at Period-End34,975,000 shares
Treasury Shares at Period-End899,248 shares
Factors Behind Changes in Business PerformanceRevenue and profit increased due to share price movements of listed investee companies, improvements in the financial condition and recent performance of unlisted investee companies, the realization of carried interest from the sale of investee company shares, management fees, and increases in the fair value of investee companies. Operating expenses increased, including personnel costs associated with the increase in the number of employees.
Items this document does not state (8)
Operating MarginRevision to Earnings ForecastPayout ratioShareholder Return PolicyRegional salesOrders received and order backlogImpairment lossBreakdown 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.

The fair value of listed investee companies increased due to share price movements, while the fair value of unlisted investee companies also increased as their financial condition and recent performance improved. Carried interest was realized in connection with the sale of shares in M&I and Toyo Engineering. In the real estate investment business, the increase in committed capital from fundraising and increases in the fair value of investee companies contributed to results. In the global tech growth investment business, increases in fair value based on transaction prices in new funding rounds also contributed. Meanwhile, operating expenses, including personnel costs, increased as the number of employees rose.

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.
Consolidated Financial Results for the Nine Months Ended December 2026 (IFRS) | Integral Group Corporation (5842) timely disclosure | Komori