Komori
Earnings6200Insource Co.,Ltd.Information and Communications, Services and Others

Financial Results Summary for the Fiscal Year Ended 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, reaching record highs. For the fiscal year ending September 2027, the Company expects higher revenue and profits, including a 10.0% increase in revenue and an 11.2% increase in operating profit.

Worth reading
45Recurring
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
7.2
% (year-on-year change in revenue)
Wording
Conditional
How definitive the wording is.

Results for this period

Full year1 October 2025–30 September 2026ConsolidatedJapanese GAAP
Net Sales15,556¥ millionYear on year +7.2%Progress 90.9%
Operating profit6,161¥ millionYear on year +3.1%Progress 89.9%
Ordinary income6,226¥ millionYear on year +3.8%Progress 90.9%
Net income attributable to owners of the parent4,374¥ millionYear on year +5.9%

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¥52.36
Operating Margin39.6%
Financial position at period-end
Total assets16,265¥ million
of which net assets 12,803 ¥ millionEquity ratio 78.7%vs. prior year-end +1.4pt

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+4,252
Investment-678
Financials-4,102
Net change-528

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¥7,663 million
Segment revenueBusiness type (shown instead of segments) Instructor-dispatched training business ¥7,532,592 thousand (YoY +108.9%) / Public courses business ¥3,843,827 thousand (YoY +107.4%) / IT Services Business ¥2,004,576 thousand (YoY +103.9%) / Other Businesses ¥2,175,684 thousand (YoY +104.3%)
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥17,110 million (YoY +10.0%)
Operating profit¥6,850 million (YoY +11.2%)
Ordinary income¥6,850 million (YoY +10.0%)
Profit attributable to owners of the parent¥4,800 million (YoY +9.7%)
Annual Dividend Forecast¥35 → ¥36
Payout ratio66.8% (actual for the fiscal year ended September 2026), 61.0% (forecast for the fiscal year ending September 2027)
Shareholder Return PolicyPaid dividends targeting a payout ratio of 50% and a dividend on equity ratio of 18%.
Factors Behind Changes in Business Performance

Price revisions, increased demand for DX-related training, higher training and public-course fees and participant numbers, winning large contracts in the public sector, stronger development and marketing of AI- and DX-related services, and higher productivity and lower costs through the use of generative AI and optimized staffing.

Disclosure regarding the going concern assumption

No applicable items

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 0 companies / Excluded 0 companies / Company name None
Material subsequent eventsNo applicable items
Breakdown of extraordinary income (loss)Extraordinary income Not disclosed / Extraordinary loss Impairment Loss on Investment Securities ¥252 thousand, Loss on disposal of non-current assets ¥449 thousand, Total extraordinary losses ¥702 thousand
Depreciation and amortization¥201,828 thousand
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for analysts)
Issued Shares at Period-End81,543,700 shares
Treasury Shares at Period-End213,071 shares
Results for this period
ItemDetails
Fiscal Period ClassificationFull year
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 October 2025–30 September 2026
Net Sales¥15,556 million (YoY +7.2%)
Operating profit¥6,161 million (YoY +3.1%)
Ordinary income¥6,226 million (YoY +3.8%)
Profit attributable to owners of the parent¥4,374 million (YoY +5.9%)
Net income per share¥52.36
Operating Margin39.6%
Equity ratioEnd of the current fiscal period 78.7% / End of previous period 77.3%
Total assets¥16,265 million
Net assets¥12,803 million
Cash flows from operating activities¥4,252 million
Cash flows from investing activities¥-678 million
Cash flows from financing activities¥-4,102 million
Cash and cash equivalents at end of period¥7,663 million
Full-year earnings forecastNet Sales ¥17,110 million (YoY +10.0%) / Operating profit ¥6,850 million (YoY +11.2%) / Ordinary income ¥6,850 million (YoY +10.0%) / Profit attributable to owners of the parent ¥4,800 million (YoY +9.7%)
Annual Dividend Forecast¥35 → ¥36
Payout ratio66.8% (actual for the fiscal year ended September 2026), 61.0% (forecast for the fiscal year ending September 2027)
Shareholder Return PolicyPaid dividends targeting a payout ratio of 50% and a dividend on equity ratio of 18%.
Segment revenueBusiness type (shown instead of segments) Instructor-dispatched training business ¥7,532,592 thousand (YoY +108.9%) / Public courses business ¥3,843,827 thousand (YoY +107.4%) / IT Services Business ¥2,004,576 thousand (YoY +103.9%) / Other Businesses ¥2,175,684 thousand (YoY +104.3%)
Depreciation and amortization¥201,828 thousand
Breakdown of extraordinary income (loss)Extraordinary income Not disclosed / Extraordinary loss Impairment Loss on Investment Securities ¥252 thousand, Loss on disposal of non-current assets ¥449 thousand, Total extraordinary losses ¥702 thousand
Disclosure regarding the going concern assumptionNo applicable items
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 0 companies / Excluded 0 companies / Company name None
Material subsequent eventsNo applicable items
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for analysts)
Issued Shares at Period-End81,543,700 shares
Treasury Shares at Period-End213,071 shares
Factors Behind Changes in Business PerformancePrice revisions, increased demand for DX-related training, higher training and public-course fees and participant numbers, winning large contracts in the public sector, stronger development and marketing of AI- and DX-related services, and higher productivity and lower costs through the use of generative AI and optimized staffing.
Items this document does not state (5)
Revision to Earnings ForecastSegment profitRegional salesOrders received and order backlogImpairment 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 results were driven by growth in the adult education market against a backdrop of growing interest in human capital management and labor shortages, as well as price revisions, increased demand for DX-related training, winning contracts in the corporate and public sectors, stronger development and marketing of AI- and DX-related services, and higher productivity and lower costs.

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 Summary for the Fiscal Year Ended September 2026 (Japanese GAAP, Consolidated) | Insource Co.,Ltd. (6200) timely disclosure | Komori