AMITA HOLDINGS CO.,LTD.
2195・Growth Market・Services
Social Design Business (Amita Holdings Co., Ltd. single segment)
Single "Social Design Business" segment integrating sustainability management support and circular resource manufacturing
| Period | Current | Previous | Change |
|---|---|---|---|
| Revenue (1Q cumulative, FY2026 ending December 2026) | ¥1,090 million | ¥1,190 million (1Q, FY2025 ending December 2025) | ↓ |
| Operating profit (1Q cumulative, FY2026 ending December 2026) | ¥35 million | ¥100 million (1Q, FY2025 ending December 2025) | ↓ |
| Operating margin (1Q cumulative, FY2026 ending December 2026) | 3.3% | 8.4% (1Q, FY2025 ending December 2025) | ↓ |
| Ordinary profit (1Q cumulative, FY2026 ending December 2026) | ¥74 million | ¥100 million (1Q, FY2025 ending December 2025) | ↓ |
| Quarterly net income attributable to owners of parent (1Q cumulative, FY2026 ending December 2026) | ¥38 million | ¥64 million (1Q, FY2025 ending December 2025) | ↓ |
| Quarterly net income per share | ¥2.17 | ¥3.69 (1Q, FY2025 ending December 2025) | ↓ |
| Total assets | ¥7,413 million | ¥7,681 million (end of FY2025 ending December 2025) | ↓ |
| Net assets | ¥2,998 million | ¥3,003 million (end of FY2025 ending December 2025) | ↓ |
| Equity ratio | 39.6% | 38.3% (end of FY2025 ending December 2025) | ↑ |
| Full-year revenue forecast (FY2026 ending December 2026) | ¥5,200 million | ¥4,866 million (FY2025 ending December 2025 actual) | ↑ |
| Full-year operating profit forecast (FY2026 ending December 2026) | ¥500 million | ¥436 million (FY2025 ending December 2025 actual) | ↑ |
Business Details
The Group operates a "Social Design Business" centered on the twin axes of "circulation" and "inclusion," providing integrated support for sustainable management and regional operations to corporations and municipalities. The core business comprises five areas: (1) sustainability management transition support via the Cyano Project, (2) 100% waste recycling and circular material manufacturing, (3) environmental certification audits (FSC® and MSC/ASC CoC certification), (4) circular management support through ICT and BPO via the joint venture Circular Links, and (5) overseas expansion in Asia and Oceania.
Recent Overview
1Q revenue down 8.4% and operating profit down 64.4% amid a sharp profit decline, but full-year forecast maintained
In the first quarter of FY2026 (ending December 2026, covering January to March), revenue declined sharply to ¥1,090 million (down 8.4% year on year) and operating profit fell to ¥35 million (down 64.4% year on year), reflecting a combination of delayed order intake for Cyano Project consulting engagements and a decline in domestic circular material handling volumes. On the other hand, equity in earnings of the Malaysia business under the equity method (¥39 million) and foreign exchange gains (¥6 million) supported ordinary profit, which came to ¥74 million (down 26.2% year on year). The full-year forecast (revenue of ¥5,200 million, operating profit of ¥500 million) remains unchanged, with order recovery expected from April onward. The company has identified sales sophistication and efficiency gains through AI utilization, as well as an integrated cross-group sales strategy, as key initiatives.
Key Products
Growth Drivers
- Expanding demand for corporate sustainability management support driven by the phased mandate of sustainability disclosure under SSBJ standards from FY2027 (ending March 2027)
- Creation of new touchpoints with senior executives through the launch of the new community "SEA (Sustainable Executive Alliance)" addressing the era of multi-agent AI
- Improved production efficiency and resource productivity (Circular 3.0) from the July 2026 start of operations at the Himeji circular resource plant smart factory
- Increased shipment volumes of silicon recycling driven by expanding demand from circular resource user companies
- Steady performance in the Sustainable BPO Service (Circular Links) supported by client companies' demand for governance risk response
- Overseas expansion through growth of the 100% recycling business in Malaysia (in partnership with the Naza Group) and preparation for business launch in Indonesia within FY2027
- Accelerated market development for MEGURU STYLE, underpinned by ESA's base of 42 participating municipalities and 72 corporate members
- Continued selection for the Ministry of the Environment's "Commissioned Project for Inter-City Cooperation to Realize a Decarbonized Society," with projects in Indonesia and India again selected for fiscal 2026
Risks
- Risk that contraction in domestic manufacturers' production plans, driven by heightened US trade policy and geopolitical risks, will pressure circular resource handling volumes
- Risk of a slowdown in Cyano Project order intake pace due to prolonged client company adjustment to changing management environments (1Q results showed continued year-on-year order decline)
- Risk of delayed startup and cost overruns for the smart factory at the Himeji circular resource plant
- Risks related to price negotiations with resource users, rising shipment costs, and foreign exchange fluctuations in the Malaysia business
- Risk of increased borrowing costs amid rising interest rates (long-term borrowings balance of ¥2,573 million at end of 1Q)
- Risk of slowing growth in environmental certification audit services due to slowing new order intake for FSC CoC certification
- Risk regarding the feasibility of achieving the full-year forecast, given the need for order and revenue recovery over the remaining three quarters (1Q progress rate: 21.0% of revenue, 7.1% of operating profit)
Last updated: March 24, 2026

