Copro Holdings Co., Ltd. Q1 FY2027 Earnings Deep Dive Report

1. Executive Summary

Copro Holdings Co., Ltd. (Securities Code: 7059) , a provider of engineer staffing services specializing in construction, mechanical/electrical, and semiconductor fields, achieved record-high Q1 results in both net sales and operating profit for the first quarter of the fiscal year ending March 2027. This performance was driven by the contribution of Tryt Engineering Co., Ltd. (hereinafter "Tryt EG"), which became a consolidated subsidiary in March 2026, alongside higher engineer unit prices (sales per head) and strong utilization rates at its core subsidiary, Copro Construction (hereinafter "Copro CN").

Reflecting this exceptionally strong start, the company has upwardly revised its earnings forecasts for both the first half and the full fiscal year . The full-year consolidated operating profit forecast has been significantly increased from the initial 3.00 billion yen to 3.875 billion yen (+29.2% vs. initial forecast) .

This report provides a detailed, multi-faceted analysis of the Q1 consolidated results, the drivers behind the upward revisions, key performance indicators (KPIs) for core businesses, the progress of post-merger integration (PMI) with Tryt EG, and the financial strategy in preparation for the voluntary adoption of IFRS.

---

2. Q1 FY2027 Consolidated Earnings Highlights

In Q1 FY2027, consolidated net sales reached 13.939 billion yen (+68.0% YoY) , and consolidated operating profit was 960 million yen (+55.1% YoY) . Operating profit before amortization, which adds back non-cash items such as goodwill amortization, reached 1.57 billion yen (+101.9% YoY) , demonstrating a dramatic expansion in earning power.

💡 Why this slide is important: Contextual Analysis

The slide above (P.4) provides essential data consolidating the key management indicators that symbolize this quarter's strong start. It illustrates how the rapid increase in the group engineer headcount to 7,839 (+56.0% YoY) directly fueled the record-breaking surge in net sales (+68.0%).

While profit attributable to owners of the parent temporarily declined to 362 million yen (-4.7% YoY) , this is due to upfront tax expenses associated with the subsidiary acquisition, which the company expects to resolve by the second quarter (Q2) . The progress rate against the first-half target reached 83.1%, indicating a very solid trajectory. Furthermore, the Q1 progress rate against the first-half operating profit forecast hit 106.7% , triggering the upward revision as the Q1 performance alone exceeded the first-half target.

---

3. Analysis of Upward Revisions to Full-Year and First-Half Forecasts

Based on the strong Q1 performance and the outlook for the second half, the company has revised its consolidated earnings forecasts for the full year and the first half.

💡 Why this slide is important: Contextual Analysis

The slide above (P.8) is indispensable for understanding the magnitude and quality of the upward revisions from the initial plan. Beyond the sales beat in Q1, the profit significantly exceeded expectations due to the deferral of SG&A expenses (such as recruitment costs) to the second half, as well as improved efficiency and cost control in personnel and branch-related expenses.

Key revised earnings forecasts are as follows:

• Revised First-Half Forecast : Net sales of 28.15 billion yen (+2.4% vs. initial), Operating profit of 1.77 billion yen ( +96.7% vs. initial )
• Revised Full-Year Forecast : Net sales of 57.65 billion yen (+1.1% vs. initial), Operating profit of 3.875 billion yen ( +29.2% vs. initial )
• Full-Year Operating Profit before Amortization : 6.34 billion yen ( +15.3% vs. initial )

While maintaining a cautious stance on second-half sales by keeping the initial framework, the company has significantly raised profit levels from operating profit downwards through a review of the cost of sales ratio and strict control of SG&A expenses. The EPS before goodwill amortization is planned at 99.89 yen (+23.6% YoY) , clearly demonstrating an enhancement in underlying earning power.

---

4. Trends by Subsidiary/Segment and KPI Analysis

The trends of key subsidiaries supporting the expansion of consolidated results and the analysis of various KPIs demonstrating the strength of the business foundation are as follows:

(1) Copro Construction (Copro CN: Construction Engineer Staffing)

• Net Sales : 8.346 billion yen (+12.9% YoY)
• Operating Profit : 1.091 billion yen (+13.8% YoY)

In addition to a steady increase in the number of registered engineers, growth in sales per head (monthly sales per engineer) to 647,000 yen (+10.9% YoY) supported the increase in revenue and profit. Success in fee negotiations, backed by strong demand for staffing, and a high utilization rate of 93.9% were key contributors.

(2) Tryt Engineering (Tryt EG: Construction Engineer Staffing/Recruitment)

• Net Sales : 4.892 billion yen
• Operating Profit : 239 million yen

Although Tryt EG, newly consolidated through M&A, recorded 531 million yen in goodwill amortization , it fully absorbed this cost to secure an operating profit. Its strength in direct-hire recruitment services also performed well, with 113 successful placements in Q1, contributing to the diversification of group earnings.

(3) Copro Technology (Copro TC: Mechanical/Electrical & Semiconductor Engineer Staffing/Contracting)

• Net Sales : 700 million yen (-22.6% YoY)
• Operating Profit : -8 million yen

While revenue declined YoY due to the divestiture of the IT engineer staffing business in March 2026, the company is steadily assigning engineers to key clients through expanded new graduate hiring and strengthened mid-career recruitment ( 92 hires, +87.8% YoY ). Although a temporary decline in utilization (87.5%) occurred due to waiting periods for assignments, the situation is currently on a recovery trend as assignments progress.

---

5. Progress of PMI and Group Synergy Creation

The company is aggressively pursuing the post-merger integration (PMI) process following the acquisition of Tryt EG to establish an "overwhelming industry No. 1" position in the construction engineer staffing sector.

💡 Why this slide is important: Contextual Analysis

The slide above (P.18) provides a strategic framework visualizing the six specific synergies generated by the integration of Copro CN and Tryt EG. It covers not only simple scale benefits but also fundamental profit-structure enhancement measures such as recruitment cost optimization and utilization rate improvements.

Specific PMI measures and synergy points include:

1. Centralization of Recruitment Functions (Effective July 1, 2026) : Recruitment functions of Copro CN and Tryt EG have been consolidated into the "Recruitment Strategy Headquarters" within Copro HD. This enables integrated management of group-wide marketing, lead generation, and engineer training.
2. Brand Strategy and Organizational Restructuring (Scheduled for Oct 1, 2026) : The intermediate holding company (TE Holdings) will be absorbed, and headquarters functions will be consolidated into Copro HD. Furthermore, Tryt EG will be renamed "Sekokan Fields Co., Ltd." to cover the market with a dual-brand structure alongside Copro CN.
3. Mutual Resource Utilization : Real-time sharing of standby personnel information between the two companies will boost utilization rates, while cross-referring job seekers who did not result in staffing placements to Tryt EG’s recruitment services will minimize opportunity loss.

---

6. Accounting Policy Changes (IFRS Adoption) and Financial/Shareholder Return Strategy

A clear roadmap has been presented regarding financial and accounting aspects to enhance long-term corporate value and ensure transparency.

(1) Voluntary Adoption of IFRS

The company plans to voluntarily adopt IFRS starting from the fiscal year ending March 2028 (earnings forecasts to be announced in May 2027) . Since "goodwill amortization," which is currently recorded at approximately 2.1 billion yen annually under J-GAAP, will no longer be amortized, consolidated accounting profit (EPS) is expected to increase significantly after the transition to IFRS.

(2) Refinancing Policy for Interest-Bearing Debt

The bridge loan (29.2 billion yen) procured for the acquisition of Tryt EG is scheduled to be fully refinanced into long-term debt by the end of October 2026 . This will eliminate short-term liquidity risks and maintain a stable and sound financial foundation.

(3) Shareholder Returns (Dividend Policy)

The company maintains a policy of "no dividend cuts, with a target consolidated dividend payout ratio of 50% or more." It uses "EPS before goodwill amortization" —which excludes non-cash goodwill amortization—as the benchmark for dividends. The annual dividend forecast for FY2027 remains at 45.0 yen per share (a 5.0 yen increase YoY) . This is expected to mark the 8th consecutive year of dividend increases (adjusted for stock splits), demonstrating a proactive stance on shareholder returns.

---

7. Conclusion and Outlook

In Q1 FY2027, Copro Holdings achieved a record-breaking start by successfully combining organic growth (increase in sales per head and high utilization) with inorganic growth (consolidation of Tryt EG).

Moving forward, the company aims to achieve industry-leading profit margins by thoroughly executing PMI centered on the newly established "Recruitment Strategy Headquarters," thereby simultaneously reducing recruitment costs and improving utilization rates. Alongside the profit growth story leading up to the IFRS adoption in FY2028, the company's future strategy execution and earnings performance remain key points to watch.