Sales 2026 by Business Segment

Sales 2026 by Geography

Historical Breakdown of Revenue by Business Segments

Operating Income: Breakdown by Business Segment

Breakdown by Business Segment (JPY)
Fiscal Period: March 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026

Information Technology (IT) Consulting

          

Forval Business Group

25.59B 29.86B 33.84B 38.29B 39.78B

Total Assets

20.09B 23.25B 28.56B 28.33B 27.67B

CAPEX

-452M -346M -1.02B - -

D&A

502M 621M 451M 480M 555M

Operating Income

1.6B 1.94B 2.09B 2.63B 2.58B

Forval Telecom Business Group

21.8B 24.75B 23.11B 25.68B 23.97B

Total Assets

10.42B 10.4B 9.6B 9.63B 9.94B

CAPEX

-370M -466M -560M - -

D&A

813M 829M 862M 1.06B 1.01B

Operating Income

1.07B 575M 1.01B 1.16B 1.25B

Environmental Consulting

          

Comprehensive Environmental Consulting Business Group

3.14B 3.85B 5.33B 6.4B 5.16B

Total Assets

798M 1.01B 1.13B 1.34B 1.28B

CAPEX

-27.87M -14.47M -2.61M - -

D&A

6.37M 6M 6.97M 6.97M 5.75M

Operating Income

-62.74M -80.63M 86.28M 73.84M -27.64M

Consulting Services

          

Human Capital Management Consulting

- - - 3.41B 3.72B

Total Assets

- - - 2.83B 2.95B

D&A

- - - 96.27M 73.23M

Operating Income

- - - 284M 334M

Other

2.05B 2.26B 2.38B - -

Total Assets

1.19B 1.21B 1.44B - -

CAPEX

-38.98M -55.35M -32M - -

D&A

34.47M 35.83M 34.56M - -

Operating Income

285M 266M 306M - -

Mobility Shop Business Group

- - - - -

Total Assets

- - - - -

CAPEX

- - - - -

D&A

- - - - -

Operating Income

- - - - -

Inter-Segment Sales or Transfers

-1.05B -1.17B -1.13B -1.16B -1.1B

Operating Income

2.88M 3.19M -10.12M 2.26M 5.08M

Operating Income

-206M -261M -255M -405M -422M

Geographical Revenue Distribution History

Geographical breakdown of sales (JPY)
Fiscal Period: March 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026

Japan

51.54B 59.54B 63.53B 72.63B 71.52B

Total Assets

32.5B 35.86B 40.73B 42.13B 41.83B

Interest Expense

-22M -18M -17M -57M -33M

Income Tax Expense

1.21B 1.1B 1.46B 1.63B 1.43B

D&A

1.35B 1.49B 1.68B 2.57B 2.6B

CAPEX

-866M -810M -926M -254M -300M

Gross Profit

19.05B 20.36B 22.46B 25.25B 26.36B

Net Income

1.84B 1.68B 2.01B 2.17B 1.48B

EBT

3.28B 2.94B 3.73B 4.06B 3.38B

Operating Income

2.68B 2.44B 3.24B 3.74B 3.72B