Key Positives From The Results
Operating income of JPY 12,652M (+9.2% YoY) underscored a clear uptrend in profitability. Gross profit margin improved to 18.9% (+1.2pt YoY), supported by SG&A reductions (JPY -576M). Launch of generative AI-related new services is accelerating, with the structural shift toward a solutions-driven revenue model making steady progress.
- Gross profit of JPY 27,517M (+8.3% YoY); COGS was virtually flat (+JPY 114M), converting top-line growth into profit
- OPM improved to 8.7% (+0.6pt YoY). SG&A of JPY 15,606M (-3.6% YoY), reflecting efficiency gains
- Parent company owners' equity ratio rose to 43.5% (+3.3pt YoY), indicating an improved balance sheet. Interest-bearing debt of JPY 48,738M (-JPY 5,308M YoY), with deleveraging on track
- Accelerated rollout of generative AI-powered solutions including "BellCloud+CX," "Hitotonari AI," and "Knowledge Generator," securing upside revenue contribution potential for the next fiscal year
- Next-year guidance calls for revenue of JPY 152,000M (+4.2%) and operating income of JPY 13,000M (+2.7%), projecting top- and bottom-line growth
Key Concerns From The Results
Net income attributable to parent of JPY 8,181M (+2.2% YoY) showed limited earnings growth relative to the operating income increase (+9.2%). Finance costs of JPY 774M (+33.7% YoY) partially offset the operating improvement, highlighting interest-bearing debt management as a key challenge amid rising rates.
- CRM segment pre-tax profit was JPY 11,687M (-3.3% YoY). Primarily due to the lapping of JPY 3.76B in gains on subsidiary share sales in the prior year, though underlying operating profit growth was also modest
- Finance costs of JPY 774M (+JPY 195M YoY), reflecting a higher interest burden. Interest coverage ratio declined to 25.0x (vs. 33.9x prior year)
- Revenue growth of +1.5% is low relative to the CRM outsourcing market growth rate. Acceleration in top-line expansion is needed
- Goodwill of JPY 94,669M (55.7% of total assets) remains a heavy burden. The increase in the CRM segment discount rate to 10.7% (from 9.6% prior year) heightens sensitivity to future impairment risk
- Other segment revenue contracted to JPY 270M (-34.4% YoY). Revenue concentration in the CRM business remains elevated
Focus Areas / Items To Monitor Going Forward
- Breakdown of next-year guidance revenue growth of +4.2%: specifically, revenue contribution from AI-related solutions (BellCloud+CX, Knowledge Generator, etc.) and the scale of new customer acquisition pipeline. Progress on AI monetization toward mid-term plan targets is the single most critical item to verify
- Management approach to interest-bearing debt of JPY 48,738M amid rising rates. How far the weighted average interest rate on long-term borrowings (currently 1.43%) is expected to increase, and the precision of finance cost projections, are key
- Specific revenue targets and break-even timeline for the "BA Intelligence" JV with AVILEN (operations slated to commence April 2026), building an AI agent-embedded BPO model
- Breakdown of next-year revenue growth of +4.2% by growth driver (existing customer wallet expansion / new customer acquisition / AI-related new services)
- BellCloud+CX adoption count, pipeline status, and average unit price levels
- Knowledge Generator commercialization timeline and pricing model
- First-year revenue target and investment scale for the AI agent JV (BA Intelligence)
- Quantitative impact of new customer acquisition via collaboration with ITOCHU Corp. and TOPPAN
- Optimal interest-bearing debt level and financial strategy going forward in light of rising rates
- Background behind the CRM segment discount rate increase to 10.7% (from 9.6% prior year), and assumptions underlying the sensitivity analysis in goodwill impairment testing
- Profit impact of rising labor costs (average wage increase exceeding 8%) and progress on price pass-through
- Recovery outlook for the Vietnam business and medium-term overseas expansion strategy
- Deviation of the current 54.4% payout ratio from the 50% target, and the possibility of changes to the shareholder return policy going forward
Key Financial Highlights
| Item | Value | YoY |
|---|---|---|
| Revenue | JPY 145,826M | +1.5% |
| Cost of Goods Sold | JPY -118,309M | +0.1% |
| Gross Profit | JPY 27,517M | +8.3% |
| SG&A | JPY -15,606M | -3.6% |
| Operating Income | JPY 12,652M | +9.2% |
| Pre-Tax Profit | JPY 12,290M | +9.4% |
| Net Income | JPY 8,359M | +1.2% |
| Net Income Attributable to Owners of Parent Company | JPY 8,181M | +2.2% |
| EPS | JPY 110.22 | +1.3% |
| Operating Income Margin | 8.7% | +0.6pt |
| ROE | 11.4% | -0.3pt |
| Operating CF | JPY 16,533M | -4.9% |
In the prior year, other income of JPY 3,988M (including gains on subsidiary share sales) was booked, compared with just JPY 921M this year. The +9.2% increase in operating income was driven by improved gross profit (+JPY 2,105M) and SG&A reductions (+JPY 576M), reflecting genuine enhancement in core operating profitability. Meanwhile, income tax expense rose to JPY 3,931M (+JPY 963M YoY), capping growth at the net income level.
Performance By Business Segment
| Segment | Revenue | YoY | Pre-Tax Profit | YoY | Margin |
|---|---|---|---|---|---|
| CRM | JPY 145,556M | +1.6% | JPY 11,687M | -3.3% | 8.0% |
| Other | JPY 270M | -34.4% | JPY 603M | Turned profitable | - |
- CRM (Revenue): +1.6% YoY, driven by successful profitability enhancement initiatives. New customer acquisition leveraging ITOCHU Corp. and TOPPAN's corporate networks, along with AI-related solution launches, contributed
- Other (Profit): Partial divestiture of the content business via an absorption-type company split drove the swing to pre-tax profit of JPY 603M (vs. JPY -856M prior year)
- CRM (Pre-Tax Profit): -3.3% YoY. Driven by the lapping of JPY 3.76B in gains from partial subsidiary share sales in the prior year. On an underlying basis, excluding one-off items, the segment was profitable
- Other (Revenue): -34.4% YoY, primarily due to lower content sales revenue
Next-Year Guidance
Next-year guidance calls for revenue of JPY 152,000M (+4.2%) and operating income of JPY 13,000M (+2.7%). While revenue growth acceleration is expected, operating income growth is relatively modest, likely reflecting rising labor costs (average wage increase exceeding 8%) and increased AI-related investment.
| Item | Current FY Actual | Next FY Plan | YoY |
|---|---|---|---|
| Revenue | JPY 145,826M | JPY 152,000M | +4.2% |
| Operating Income | JPY 12,652M | JPY 13,000M | +2.7% |
| Pre-Tax Profit | JPY 12,290M | JPY 12,600M | +2.5% |
| Net Income Attributable to Owners of Parent Company | JPY 8,181M | JPY 8,500M | +3.9% |
| EPS | JPY 110.22 | JPY 114.33 | +3.7% |
- Not applicable
Changes To Guidance
No guidance revision applicable as this is the full-year results. New guidance for the next fiscal year (FY ending February 2027) was disclosed.
Commentary On Shareholder Returns
Full-year DPS maintained at JPY 60 (interim JPY 30 + year-end JPY 30). Payout ratio of 54.4% (vs. 55.1% prior year). Next year also plans annual DPS of JPY 60 (interim JPY 30 + year-end JPY 30), implying a payout ratio of 52.5%. The basic policy targets a consolidated payout ratio of 50% over the medium term. The dividend source for the current period includes capital surplus (JPY 30 per share for both interim and year-end, with total dividends of JPY 2,236M each).
Financial Position
Interest-bearing debt was reduced by JPY 5,308M, and the parent company owners' equity ratio improved to 43.5% (from 40.2% prior year). The borrowing profile was extended (long-term borrowings of JPY 31,438M, +JPY 8,191M YoY), reducing dependence on short-term borrowings. Undrawn commitment line of JPY 7,400M and undrawn overdraft facility of JPY 11,000M provide ample liquidity buffers.
- Key Figures
- Leverage Metrics
| Item | Value | Additional Information |
|---|---|---|
| Cash and Cash Equivalents | JPY 7,194M | +2.9% vs. prior year |
| Total Assets | JPY 169,821M | -2.6% vs. prior year |
| └ Total Current Assets | JPY 29,717M | +6.0% vs. prior year |
| └ Total Non-Current Assets | JPY 140,104M | -4.3% vs. prior year |
| Goodwill | JPY 94,669M | 55.7% of total assets |
| Total Interest-Bearing Debt | JPY 48,738M | -9.8% vs. prior year |
| └ Short-Term Borrowings | JPY 8,100M | Weighted avg. interest rate 1.14% |
| └ Current Portion of Long-Term Borrowings | JPY 9,200M | Weighted avg. interest rate 1.56% |
| └ Long-Term Borrowings | JPY 31,438M | Weighted avg. interest rate 1.43% |
| Equity Attributable to Owners of Parent | JPY 73,928M | +5.4% vs. prior year |
| EBITDA | JPY 21,599M | Operating income JPY 12,652 + D&A JPY 8,947 |
News Released Alongside The Earnings Announcement
Major Announcements During The Quarter
- 2026/03/25Decided on wage increases averaging over 8% for approximately 2,000 full-time employees. Aimed at attracting and retaining specialized talent to advance service sophistication BellSystem24 implements wage increases effective March 1, 2026
- 2026/03/02Agreed with AVILEN to establish JV "BA Intelligence" to build an AI agent-embedded BPO model. Operations slated to commence April 2026 BellSystem24 announces JV establishment with AVILEN for AI agent-embedded BPO model
- 2026/02/12In preparation for the new tax-free system scheduled for November 2026, launched BPO services supporting tax-free and tax refund operations in collaboration with ITOCHU Corp. and others BellSystem24 launches tax-free and tax refund operations support for the new tax-free system
- 2026/01/19Established BPO centers in Ikebukuro and Sapporo specializing in condominium management operations, expanding service coverage BellSystem24 launches "Condominium Management BPO Service" for real estate DX support
- 2026/01/15Partnered with Alfresa to deploy "D-REACH," a contract-based information provision support service for pharmaceutical companies. Full-scale service launch targeted for April 2027 BellSystem24 Inc. and Alfresa Inc. partner on "D-REACH" contract-based information provision support service for pharmaceutical companies
Large-Shareholding Filings / Material Proposals Over The Past Year
- TOPPAN: 15.22% → 15.22% (2025/05/08) — No change in ownership ratio; held for pure investment and management participation purposes
Envalith, Inc. ("Envalith") provides exclusive research coverage services to domestic and international institutional investors, as well as domestic individual investors, with the objective of contributing to the development of global and Japanese capital markets by providing information necessary for considering investments in Japanese listed companies.
- Purpose and Disclaimer Regarding Investment Decisions
This report has been prepared solely for informational purposes and does not constitute a solicitation to acquire, sell, or hold securities or any other financial products. Furthermore, this report does not constitute specific investment, financial, or tax advice. Any opinions, judgments, or recommendations contained herein are not intended to induce investment activities. Please be advised that all investment decisions must be made based on the investor's own responsibility and judgment, and Envalith and subject company shall not be involved in any such investment decisions.
- Information Sources, Accuracy, and Disclaimer of Warranty
This report has been prepared based on a formal request from the subject company, utilizing information provided by and interviews conducted with said company. By using this report, you are deemed to have agreed to the following: 1. Information Sources: This report is prepared on the assumption that the publicly available information and information disclosed by the subject company and provided during interviews is true and reliable. Envalith has not independently verified or validated the veracity of such information. 2. Accuracy: The interpretations, analyses, and hypotheses or conclusions based thereon contained in this report are independently derived by Envalith using its own perspectives and analytical methods based on the information mentioned in the preceding paragraph. 3. Disclaimer of Warranty: In the event that there are errors or omissions in the information disclosed by the subject company, Envalith and subject company shall not be held liable for any inaccuracies in this report resulting therefrom. Envalith and subject company make no warranties, whether express or implied, regarding the accuracy, safety, validity, completeness, or any other aspect of this report, nor regarding the past or future performance of the subject company.
- Limitation of Liability
Envalith and subject company shall not be liable for any costs, damages, or losses (including direct, indirect, incidental, consequential, or punitive damages) arising from the use of this report or the information obtained therefrom. Users of this report acknowledge and agree that such use is at their own risk.
- Potential Conflicts of Interest
Envalith may have, or may have in the future, business relationships with the subject company. Accordingly, investors should be aware that conflicts of interest may exist that could affect the objectivity of this report.
- No Obligation to Change or Update Content
The contents and opinions in this report, as well as the information upon which it is based, are current as of the date of preparation and are subject to change without notice. Please be advised that Envalith is under no obligation to update the contents of this report, and investors must verify the timeliness of the information on their own.
- Governing Language
This report is prepared in Japanese, English, and Chinese. In the event of any discrepancy or difference in interpretation between the language versions, the Japanese version shall be treated as the original and shall prevail.
- Copyright
All rights (including copyrights) relating to this report belong to Envalith. Any reproduction, redistribution, or other use of all or part of this report without the prior written permission of Envalith is strictly prohibited.
- Use for Other Investment Products
Except where Envalith has provided prior written approval, the use of this report and the trademarks or trade names of Envalith or the subject company in connection with the information distribution, transaction, sales promotion, or advertising of any investment products (including derivatives, structured products, investment trusts, or investment assets whose price, return, or performance is based on or linked to this report) is strictly prohibited.