Komori
Earnings7821MAEDA KOSEN CO.,LTD.Information and Communications, Services and Others

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

For the fiscal year ended June 2026, revenue increased 11.4% year on year to ¥71,389 million, while operating profit increased only 0.1%. For the fiscal year ending June 2027, the company forecasts higher revenue and profit, raising its annual dividend forecast to ¥32 per share and increasing the fiscal year ended June 2026 year-end dividend from ¥14 to ¥16 per share.

Worth reading
43Recurring
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
11.4
Year-on-year change in net sales (%)
Wording
Conditional
How definitive the wording is.

Results for this period

Full year1 July 2025 to 30 June 2026ConsolidatedJapanese GAAP
Net Sales71,389¥ millionYear on year +11.4%Progress 97.1%
Operating profit12,033¥ millionYear on year +0.1%Progress 96.3%
Ordinary income12,892¥ millionYear on year +5.2%Progress 99.9%
Net income attributable to owners of the parent9,571¥ millionYear on year +0.9%Progress 99.7%

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¥142.66
Operating Margin16.9%
Financial position at period-end
Total assets94,856¥ million
of which net assets 76,179 ¥ millionEquity ratio 80.2%vs. prior year-end +1.6pt

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+10,945
Investment-3,684
Financials-4,190
Net change+3,071

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¥26,175 million
Segment revenue
Social Infrastructure business46,79265.5%+28.6%
Industry Infrastructure business24,59634.5%+11.2%
Segment profit
Social Infrastructure business8,85565.3%+20.4%
Industry Infrastructure business4,70434.7%+21.7%
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥73,500 million (YoY +3.0%)
Operating profit¥12,500 million (YoY +3.9%)
Ordinary income¥12,900 million (YoY +0.1%)
Net income¥9,600 million (YoY +0.3%)
Annual Dividend Forecast¥30 per share → ¥32 per share(6.7%)
Payout ratio21.0% (actual for the fiscal year ended June 2026), 22.2% (forecast for the fiscal year ending June 2027)
Factors Behind Changes in Business Performance

The Social Infrastructure Business benefited from firm demand related to public works against the backdrop of national resilience measures and other factors, while the results of the 2 companies made subsidiaries in the previous fiscal year contributed for the full year. The Industry Infrastructure Business posted lower revenue and profit due to a decline following the previous fiscal year's large-scale transactions. Ordinary profit increased due to the recognition of foreign exchange gains and other factors.

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 0 / Excluded 0 / Company name No applicable matters.
Material subsequent eventsNo applicable matters.
Breakdown of extraordinary income (loss)Extraordinary income Item Gain on elimination of shares held in a merged company / Amount ¥4 million, Item Gain on sale of investment securities / Amount ¥660 million / Extraordinary loss No applicable matters.
Depreciation and amortization¥3,627 million
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingAvailable (for institutional investors and analysts)
Issued Shares at Period-End68,080,612 shares
Treasury Shares at Period-End1,394,575 shares
Results for this period
ItemDetails
Fiscal Period ClassificationFull year
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 July 2025 to 30 June 2026
Net Sales¥71,389 million (YoY +11.4%)
Operating profit¥12,033 million (YoY +0.1%)
Ordinary income¥12,892 million (YoY +5.2%)
Profit attributable to owners of the parent¥9,571 million (YoY +0.9%)
Net income per share¥142.66
Operating Margin16.9%
Equity ratioEnd of the current fiscal period 80.2% / End of previous period 78.6%
Total assets¥94,856 million
Net assets¥76,179 million
Cash flows from operating activities¥10,945 million
Cash flows from investing activities¥-3,684 million
Cash flows from financing activities¥-4,190 million
Cash and cash equivalents at end of period¥26,175 million
Full-year earnings forecastNet Sales ¥73,500 million (YoY +3.0%) / Operating profit ¥12,500 million (YoY +3.9%) / Ordinary income ¥12,900 million (YoY +0.1%) / Net income ¥9,600 million (YoY +0.3%)
Annual Dividend Forecast¥30 per share → ¥32 per share(6.7%)
Payout ratio21.0% (actual for the fiscal year ended June 2026), 22.2% (forecast for the fiscal year ending June 2027)
Segment revenueSegment Social Infrastructure business / Net Sales ¥46,792 million / Year on year against the same period last year Up 28.6% year on year, Segment Industry Infrastructure business / Net Sales ¥24,596 million / Year on year against the same period last year Down 11.2% year on year
Segment profitSegment Social Infrastructure business / Segment profit ¥8,855 million / Year on year against the same period last year Up 20.4% year on year, Segment Industry Infrastructure business / Segment profit ¥4,704 million / Year on year against the same period last year Down 21.7% year on year
Depreciation and amortization¥3,627 million
Breakdown of extraordinary income (loss)Extraordinary income Item Gain on elimination of shares held in a merged company / Amount ¥4 million, Item Gain on sale of investment securities / Amount ¥660 million / Extraordinary loss No applicable matters.
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 0 / Excluded 0 / Company name No applicable matters.
Material subsequent eventsNo applicable matters.
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingAvailable (for institutional investors and analysts)
Issued Shares at Period-End68,080,612 shares
Treasury Shares at Period-End1,394,575 shares
Factors Behind Changes in Business PerformanceThe Social Infrastructure Business benefited from firm demand related to public works against the backdrop of national resilience measures and other factors, while the results of the 2 companies made subsidiaries in the previous fiscal year contributed for the full year. The Industry Infrastructure Business posted lower revenue and profit due to a decline following the previous fiscal year's large-scale transactions. Ordinary profit increased due to the recognition of foreign exchange gains and other factors.
Items this document does not state (5)
Revision to Earnings ForecastShareholder Return PolicyRegional 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.

In the Social Infrastructure Business, demand related to public works remained firm against the backdrop of national resilience measures and other factors, while the results of the 2 companies made subsidiaries in the previous fiscal year contributed for the full year. In the Industry Infrastructure Business, there was a decline following the previous fiscal year's large-scale transactions. Ordinary profit benefited from the recognition of foreign exchange gains and other factors. The company cited solid consolidated performance and its progressive dividend policy as reasons for increasing the year-end dividend.

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 June 2026 (Japanese GAAP) (Consolidated) | MAEDA KOSEN CO.,LTD. (7821) timely disclosure | Komori