Komori
Earnings7059COPRO-HOLDINGS.Co.,Ltd.Information and Communications, Services and Others

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

For the fiscal year ended March 2026, revenue was ¥36,661 million and operating income was ¥3,632 million, resulting in higher revenue and operating income year on year, driven by an increase in the number of engineers and higher billing rates. For the fiscal year ending March 2027, revenue is expected to reach ¥57,000 million, mainly reflecting the effects of acquisitions, while operating income is forecast to decline to ¥3,000 million.

Worth reading
58In focus
Scored from 5 of 6 sections
Direction
Mixed performance
Direction inferred from the company’s description.
Scale
31.4
Year-on-year change in operating profit (%)
Wording
Conditional
How definitive the wording is.

Results for this period

Full year1 April 2025–31 March 2026ConsolidatedJapanese GAAP
Net Sales36,661¥ millionYear on year +22.1%Progress 64.3%
Operating profit3,632¥ millionYear on year +31.4%Progress 121.1%
Ordinary income3,665¥ millionYear on year +31.6%Progress 143.7%
Net income attributable to owners of the parent2,880¥ millionYear on year +58.2%Progress 173.7%

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¥75.35
Operating Margin9.9%
Financial position at period-end
Total assets47,471¥ million
of which net assets 9,925 ¥ millionEquity ratio 20.8%vs. prior year-end -42.4pt

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+3,066
Investment-28,367
Financials+27,976
Net change+2,675

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¥8,826 million
Regional salesJapan More than 90% of consolidated net sales
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥57,000 million (YoY +55.5%)
Operating profit¥3,000 million (YoY -17.4%)
Ordinary income¥2,550 million (YoY -30.4%)
Net income¥1,658 million (YoY -42.5%)
Annual Dividend Forecast— (the annual total for the fiscal year ended March 2026 cannot be calculated by simple addition because of the share split; ¥80.00 without taking the share split into account) → ¥45
Payout ratioCurrent fiscal year 53.1 % / Next-year forecast 104 %
Factors Behind Changes in Business Performance

Revenue increased due to an increase in the number of engineers, higher contract rates and contributions from newly consolidated subsidiaries. The increase in gross profit accompanying higher revenue absorbed the increase in selling, general and administrative expenses resulting from strategic investment in engineer recruitment.

Disclosure regarding the going concern assumption

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 2 / Company name 株式会社TEホールディングス, 株式会社トライトエンジニアリング / Excluded Not disclosed
Material subsequent eventsNo applicable matters.
Impairment lossNo applicable matters.
Breakdown of extraordinary income (loss)Extraordinary income Gain on business transfer ¥238,914 thousand, Gain on sale of non-current assets ¥455 thousand, Gain on reversal of subscription rights to shares ¥10 thousand / Extraordinary loss Loss on lease cancellation ¥2,191 thousand
Depreciation and amortization¥364,624 thousand
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingWhether applicable Yes / Subject person Analysts and individual investors
Issued Shares at Period-End40,000,000 Shares
Treasury Shares at Period-End1,675,922 Shares
Results for this period
ItemDetails
Fiscal Period ClassificationFull year
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 April 2025–31 March 2026
Net Sales¥36,661 million (YoY +22.1%)
Operating profit¥3,632 million (YoY +31.4%)
Ordinary income¥3,665 million (YoY +31.6%)
Profit attributable to owners of the parent¥2,880 million (YoY +58.2%)
Net income per share¥75.35
Operating Margin9.9%
Equity ratioEnd of the current fiscal period 20.8% / End of previous period 63.2%
Total assets¥47,471 million
Net assets¥9,925 million
Cash flows from operating activities¥3,066 million
Cash flows from investing activities¥-28,367 million
Cash flows from financing activities¥27,976 million
Cash and cash equivalents at end of period¥8,826 million
Full-year earnings forecastNet Sales ¥57,000 million (YoY +55.5%) / Operating profit ¥3,000 million (YoY -17.4%) / Ordinary income ¥2,550 million (YoY -30.4%) / Net income ¥1,658 million (YoY -42.5%)
Annual Dividend Forecast— (the annual total for the fiscal year ended March 2026 cannot be calculated by simple addition because of the share split; ¥80.00 without taking the share split into account) → ¥45
Payout ratioCurrent fiscal year 53.1 % / Next-year forecast 104 %
Regional salesJapan More than 90% of consolidated net sales
Depreciation and amortization¥364,624 thousand
Impairment lossNo applicable matters.
Breakdown of extraordinary income (loss)Extraordinary income Gain on business transfer ¥238,914 thousand, Gain on sale of non-current assets ¥455 thousand, Gain on reversal of subscription rights to shares ¥10 thousand / Extraordinary loss Loss on lease cancellation ¥2,191 thousand
Disclosure regarding the going concern assumptionNo 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 2 / Company name 株式会社TEホールディングス, 株式会社トライトエンジニアリング / Excluded Not disclosed
Material subsequent eventsNo applicable matters.
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingWhether applicable Yes / Subject person Analysts and individual investors
Issued Shares at Period-End40,000,000 Shares
Treasury Shares at Period-End1,675,922 Shares
Factors Behind Changes in Business PerformanceRevenue increased due to an increase in the number of engineers, higher contract rates and contributions from newly consolidated subsidiaries. The increase in gross profit accompanying higher revenue absorbed the increase in selling, general and administrative expenses resulting from strategic investment in engineer recruitment.
Items this document does not state (5)
Revision to Earnings ForecastShareholder Return PolicySegment revenueSegment profitOrders 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.

Revenue increased due to an increase in the number of engineers, higher contract rates and contributions from newly consolidated subsidiaries. On the earnings front, the increase in gross profit accompanying higher revenue absorbed the increase in selling, general and administrative expenses resulting from strategic investment in engineer recruitment, according to the company.

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 March 2026 (Japanese GAAP) (Consolidated) | COPRO-HOLDINGS.Co.,Ltd. (7059) timely disclosure | Komori