ENVALITH
インテグループ株式会社 logo

Integroup Inc.

192AGrowth MarketServices

インテグループ株式会社 logo
Integroup Inc.192A

Business

Business overview is being prepared.

Business Model

The company collects no upfront or interim fees, receiving success fees from both sellers and buyers only upon completion of an M&A transaction. Success fees are calculated based on the transaction value, with a minimum success fee of ¥15 million. In FY2025 (ending May 2025), average revenue per deal was ¥44 million. The company employs a system in which a single consultant handles a deal from start to finish, building trust with clients while enhancing operational efficiency.

Company Strengths

Among the four listed M&A intermediary specialist firms, which adopt minimum success fees ranging from ¥20 million to ¥25 million, the Company has set a lower level of ¥15 million. This gives it price competitiveness in the small-scale deal segment with M&A transfer amounts of ¥300 million or less, which represents the volume zone for SME M&A. Furthermore, the adoption of a calculation method based on the transaction amount helps to contain the burden on clients.

The Company is the only listed M&A intermediary specialist firm to adopt a complete success-fee system that charges neither retainer fees nor interim fees to either sellers or buyers. This highly transparent fee structure, which eliminates client risk in the event an M&A deal falls through, contributes to enhanced social credibility while also complying with the Third Edition of the SME M&A Guidelines.

The number of M&A consultants expanded approximately 3.2-fold, from 13 at the end of FY2021 (ending May 2021) to 42 at the end of FY2025 (ending May 2025). Through an end-to-end system in which a single consultant handles everything from initial consultation to closing, the Company builds client trust, improves information-sharing efficiency, and enhances speed. A dedicated training officer has been assigned, and new employees undergo approximately two months of intensive training and on-the-job training to become productive at an early stage.

ENVALITH's Perspective

Operating profit declined 88% over two periods, from ¥984 million in FY2024 (ending May 2024) to ¥119 million in FY2026 (ending May 2026). Revenue also fell for the second consecutive period to ¥1,558 million (down 17.7% year on year). Revenue per matched pair declined to approximately ¥32 million (from approximately ¥44 million in the prior period), and although the number of matched pairs increased to 49 (from 43 in the prior period), this could not offset the decline in unit price. As an external factor, buyers have become more selective amid an increase in the supply of sale listings, leading to a decline in the conclusion rate, and changes in the market environment are the main cause of the deterioration in performance.

The earnings forecast for FY2027 (ending May 2027) anticipates a substantial recovery, with revenue of ¥2,093 million (up 34.4% year on year) and operating profit of ¥306 million (up 155.5% year on year). The assumptions include 1.2 matched pairs per consultant (up 11.8% year on year), revenue per matched pair of approximately ¥33 million (up 6.2% year on year), and an average of 51.5 consultants. However, with the structural factor behind the decline in conclusion rate (increased buyer selectivity) expected to persist, the company itself acknowledges that it will take "a certain amount of time" for the effects of its measures to materialize, and the probability of achieving the forecast requires careful assessment.

Operating cash flow turned positive at ¥176 million in FY2026 (ending May 2026) (versus negative ¥224 million in the prior period), indicating a recovering trend in the core business's cash generation capacity. On the other hand, a deposit of ¥1,200 million into time deposits caused a substantial negative investing cash flow, and cash and cash equivalents at period-end fell sharply to ¥822 million (from ¥1,912 million in the prior period). While effective cash on hand, including time deposits, remains substantial, the apparent decline in liquidity warrants attention. The dividend payout ratio remained high at 50.2%, indicating continued commitment to shareholder returns.

Growth Strategy

The company aims for a V-shaped earnings recovery centered on three pillars: recovering the deal closing rate, expanding FA collaboration, and improving consultant productivity.

The company will continue expanding the buyer information research team launched in the previous fiscal year and strengthen the collection of fresh, up-to-date buyer information to improve the deal closing rate. This is positioned as a direct response to the changing market environment in which buyers are becoming more selective.

Under the divisional structure introduced in the current fiscal year, the company will strengthen guidance and sales support for consultants in each division, centered on a divisional performance evaluation system. The aim is to improve productivity by further reinforcing the training and management framework for existing consultants.

The newly established inside sales department supports consultants' sales activities, aiming to increase the acquisition of high-quality sale mandates. Since it will take some time for results to materialize, the effects are expected to emerge from FY2027 (ending May 2027) onward.

By promoting FA collaboration arrangements in which the company serves as the sell-side FA/buy-side FA while an industry peer serves as the buy-side FA/sell-side FA respectively, the company aims to increase the number of deals closed that would be difficult to complete on its own. This is one of the key measures toward achieving net sales of ¥2,093 million in FY2027 (ending May 2027).

The company will scale back its recruitment plan from a net increase of approximately 25% versus the end of the previous fiscal year to a net increase of approximately 10%, keeping the number of consultants at the end of FY2027 (ending May 2027) to 54 (a net increase of 5). By focusing on improving the productivity of existing consultants while curbing cost increases, the company will prioritize the recovery of profit margins.

Last updated: July 17, 2026