UT Group Co,.UT Group Co,.Ltd.2146東証プライムサービス業FY ending Mar 2026, consolidated, J-GAAP

UT Group Co,. revenue and profit

Out of every ¥100 of sales, about ¥6 is left as operating profit. Revenue changed -14.3% from the prior year, operating profit +31.4%.

Five-year trend

Revenue¥166.9B
FY ending Mar 2022: ¥156.8B¥156.8BFY ending Mar 2023: ¥170.6B¥170.6BFY ending Mar 2024: ¥167B¥167BFY ending Mar 2025: ¥194.7B¥194.7BFY ending Mar 2026: ¥166.9B¥166.9BFY22FY23FY24FY25FY26
Operating income¥10.6B
FY ending Mar 2022: ¥6.26B¥6.26BFY ending Mar 2023: ¥8.91B¥8.91BFY ending Mar 2024: ¥9.34B¥9.34BFY ending Mar 2025: ¥8.07B¥8.07BFY ending Mar 2026: ¥10.6B¥10.6BFY22FY23FY24FY25FY26
Operating margin6.4%
FY ending Mar 2022: 4.0%4.0%FY ending Mar 2023: 5.2%5.2%FY ending Mar 2024: 5.6%5.6%FY ending Mar 2025: 4.1%4.1%FY ending Mar 2026: 6.4%6.4%FY22FY23FY24FY25FY26

What drives ROE

Net margin × asset turnover = ROA; ROA × financial leverage = ROE

Net margin4.3%
Asset turnover2.57×
ROA11.0%
ROA11.0%
Financial leverage2.38×
ROE26.1%

Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.

Net margin4.3%
2022: 2.0%2.0%2023: 2.2%2.2%2024: 3.8%3.8%2025: 4.6%4.6%2026: 4.3%4.3%2223242526
Asset turnover2.57×
2022: 2.45×2.45×2023: 2.51×2.51×2024: 2.38×2.38×2025: 2.89×2.89×2026: 2.57×2.57×2223242526
ROA11.0%
2022: 4.9%4.9%2023: 5.6%5.6%2024: 9.1%9.1%2025: 13.3%13.3%2026: 11.0%11.0%2223242526
Financial leverage2.38×
2022: 3.27×3.27×2023: 3.23×3.23×2024: 2.83×2.83×2025: 2.40×2.40×2026: 2.38×2.38×2223242526
ROE26.1%
2022: 16.0%16.0%2023: 18.2%18.2%2024: 25.7%25.7%2025: 31.9%31.9%2026: 26.1%26.1%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20222.0%2.45×4.9%3.27×16.0%
20232.2%2.51×5.6%3.23×18.2%
20243.8%2.38×9.1%2.83×25.7%
20254.6%2.89×13.3%2.40×31.9%
20264.3%2.57×11.0%2.38×26.1%

Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.

Asset intensity and goodwill

Annual trends in tangible-asset ratios and goodwill balance.

PPE ÷ revenue0.6%
2021: 0.4%0.4%2022: 0.9%0.9%2023: 0.8%0.8%2024: 0.5%0.5%2025: 0.4%0.4%2026: 0.6%0.6%212223242526
PPE ÷ total assets1.7%
2021: 0.9%0.9%2022: 2.2%2.2%2023: 1.8%1.8%2024: 1.2%1.2%2025: 1.2%1.2%2026: 1.7%1.7%212223242526
Goodwill ÷ parent equity16.4%
2021: 21.0%21.0%2022: 29.3%29.3%2023: 24.1%24.1%2024: 20.6%20.6%2025: 15.3%15.3%2026: 16.4%16.4%212223242526
Goodwill balance¥4.13B
2021: ¥4B¥4B2022: ¥5.73B¥5.73B2023: ¥5.41B¥5.41B2024: ¥5.56B¥5.56B2025: ¥4.47B¥4.47B2026: ¥4.13B¥4.13B212223242526

Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition

Investment and working-capital efficiency

Track R&D investment and how long operating capital remains tied up before sales turn into cash.

Receivable days—
2021: 53d53d212223242526
Payable days0d
2021: 10d10d2022: 1d1d2023: 1d1d2024: 1d1d2025: 0d0d2026: 0d0d212223242526

R&D is shown only for years with machine-readable disclosure. Days are estimates using year-end receivables, inventory and payables divided by annual revenue or cost of sales; financial companies are excluded.

Income statement (JPY millions)

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue156,769170,631167,030194,748166,855
Cost of revenue128,998137,530136,589162,804134,867
Gross profit27,77033,10130,44031,94431,987
SG&A21,51324,18621,09523,86921,374
Operating income6,2578,9149,3448,07410,613
Pretax income5,2358,7349,67614,00010,787
Income tax1,9244,5343,0454,5093,588
Net income attributable to owners3,1403,8316,3618,9657,117
Operating margin4.0%5.2%5.6%4.1%6.4%

Balance sheet (reported items)

Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.

Assets

Cash 46%
2%
Intangibles and goodwill 19%
0%
Other assets 33%

Funding

0%
Other liabilities 49%
Equity 51%
0%

Each bar totals 100% of assets; other is the residual.

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Cash and equivalents¥25.8B¥32B¥29.3B¥31.7B¥29.5B
Total assets¥64.1B¥71.6B¥68.5B¥66.3B¥63.5B
Net assets¥21.2B¥29.9B¥34.4B¥36.3B¥32.1B
Share capital¥686M¥686M¥1.19B¥1.4B¥1.69B
Property, plant and equipment¥1.41B¥1.31B¥821M¥815M¥1.07B
Intangible assets excluding goodwill¥9.51B¥10.8B¥11.3B¥9.38B¥8.11B
Goodwill¥5.73B¥5.41B¥5.56B¥4.47B¥4.13B
Investment securities¥1.18B¥1.03B¥7M¥6M¥16M
Current assets¥49.7B¥55.8B¥54.2B¥54.3B¥52.4B
Current liabilities¥25.5B¥27.9B¥25B¥22.9B¥22.6B
Trade payables¥280M¥246M¥192M¥194M¥99M
Short-term borrowings¥235M¥403M¥1.06B——
Long-term borrowings¥16B¥12.4B¥7.9B¥5.7B¥6.95B
Total liabilities¥42.9B¥41.7B¥34B¥30B¥31.3B
Non-controlling interests¥882M¥1.01B¥1.22B¥1.33B¥1.35B
Equity attributable to owners of parent¥19.6B¥22.5B¥27B¥29.3B¥25.2B
Retained earnings¥18.6B¥21.4B¥25B¥27.7B¥27.2B
Treasury stock¥0¥0¥0-¥890M-¥6.49B

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2025/04/01-2026/03/31)

    ID S100YKK12026-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2024/04/01-2025/03/31)

    ID S100W94T2025-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/04/01-2024/03/31)

    ID S100TQMK2024-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/04/01-2023/03/31)

    ID S100R4612023-06-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第15期(令和3年4月1日-令和4年3月31日)

    ID S100OU3P2022-08-02Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年4月1日-令和3年3月31日)

    ID S100LSQ02021-06-28Open

Extracted from XBRL: 53 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.