Translation
Notice: This document is an excerpt translation of the original Japanese document and is only for reference purposes. In the event of any discrepancy between this translated document and the original Japanese document, the latter shall prevail.
Summary of Consolidated Financial Results for the Nine Months Ended September 30, 2024 (Based on Japanese GAAP)
November 14, 2024 | ||
Company name: | Aoyama Zaisan Networks Co., Ltd. | |
Stock exchange listing: | Tokyo | |
Stock code: | 8929 | URL https://www.azn.co.jp/ |
Representative: | President | Masazumi Hasumi |
Inquiries: | Corporate Finance Division | Seiichi Ishikawa | TEL 03-6439-5800 |
Finance Department General Manager | |||
Scheduled date to commence dividend payments: | - | ||
Preparation of supplementary material on financial results: | Yes | ||
Holding of financial results meeting: | No |
(Amounts less than one million yen are rounded down)
1. Consolidated financial results for the nine months ended September 30, 2024 (from January 1, 2024 to September 30, 2024) | |||||||||||||||
(1) Consolidated operating results (cumulative) | Percentages indicate year-on-year changes | ||||||||||||||
Net sales | Operating profit | Ordinary profit | Profit attributable to | ||||||||||||
owners of parent | |||||||||||||||
Millions of yen | % | Millions of yen | % | Millions of yen | % | Millions of yen | % | ||||||||
Nine months ended September 30, 2024 | 31,909 | 24.2 | 2,412 | 32.4 | 2,384 | 22.5 | 1,689 | 33.3 | |||||||
Nine months ended September 30, 2023 | 25,699 | (8.3) | 1,821 | 9.4 | 1,947 | 21.5 | 1,267 | 19.1 | |||||||
Earnings per share | Diluted earnings per share | ||||||||||||||
Yen | Yen | ||||||||||||||
Nine months ended September 30, 2024 | 69.32 | 69.22 | |||||||||||||
Nine months ended September 30, 2023 | 52.13 | 52.11 | |||||||||||||
(2) Consolidated financial position | |||||||||||||||
Total assets | Net assets | Equity ratio | Net assets per share | ||||||||||||
Millions of yen | Millions of yen | % | Yen | ||||||||||||
As of September 30, 2024 | 20,997 | 10,294 | 48.8 | 419.43 | |||||||||||
As of December 31, 2023 | 23,491 | 9,584 | 40.4 | 390.42 | |||||||||||
2. Cash dividends | |||||||||||||||
Annual dividends per share | |||||||||||||||
1st quarter-end | 2nd quarter-end | 3rd quarter-end | Fiscal year-end | Total | |||||||||||
Yen | Yen | Yen | Yen | Yen | |||||||||||
Year ended December 31, 2023 | - | 15.00 | - | 26.00 | 41.00 | ||||||||||
Year ending December 31, 2024 | - | 18.00 | - | ||||||||||||
Year ending December 31, 2024 (Forecast) | 28.00 | 46.00 | |||||||||||||
3. Forecast of consolidated financial results for the year ending December 31, 2024 (from January 1, 2024 to December 31, 2024)
Percentages indicate year-on-year changes
Net sales | Operating profit | Ordinary profit | Profit attributable to | Earnings per share | ||||||||
owners of parent | ||||||||||||
Millions of yen | % | Millions of yen | % | Millions of yen | % | Millions of yen | % | Yen | ||||
Full year | 38,000 | 5.3 | 3,500 | 7.2 | 3,400 | 1.2 | 2,240 | 8.6 | 91.74 | |||
1
4. Notes | ||||||
(1) | Significant changes in the scope of consolidation during the nine months ended September 30, 2024: | No | ||||
(2) | Application of special accounting methods for preparing quarterly consolidated financial statements: | No | ||||
(3) | Changes in accounting policies, changes in accounting estimates, and restatement of prior period financial statements | |||||
Changes in accounting policies due to revisions to accounting standards and other regulations: | No | |||||
Changes in accounting policies due to other reasons: | No | |||||
Changes in accounting estimates: | No | |||||
Restatement of prior period financial statements: | No | |||||
(4) | Number of issued shares (common shares) | |||||
Total number of issued shares at the end of the period (including treasury shares) | ||||||
As of September 30, 2024 | 24,582,659 shares | As of December 31, 2023 | 24,520,859 shares | |||
Number of treasury shares at the end of the period | ||||||
As of September 30, 2024 | 165,470 shares | As of December 31, 2023 | 189,246 shares | |||
Average number of shares during the period (cumulative from the beginning of the fiscal year) | ||||||
Nine months ended September 30, 2024 | 24,367,717 shares | Nine months ended September 30, 2023 | 24,316,926 shares |
2
Quarterly consolidated financial statements
Consolidated balance sheets
(Millions of yen) | |||
As of December 31, 2023 | As of September 30, 2024 | ||
Assets | |||
Current assets | |||
Cash and deposits | 14,696 | 15,315 | |
Accounts receivable - trade | 910 | 596 | |
Real estate for sale | 1,677 | 558 | |
Other inventories | 12 | 8 | |
Other | 290 | 912 | |
Allowance for doubtful accounts | (9) | (7) | |
Total current assets | 17,578 | 17,383 | |
Non-current assets | |||
Property, plant and equipment | |||
Buildings and structures, net | 2,205 | 239 | |
Land | 195 | 1 | |
Other, net | 93 | 87 | |
Total property, plant and equipment | 2,494 | 329 | |
Intangible assets | |||
Goodwill | 10 | 3 | |
Software | 255 | 175 | |
Other | 23 | 21 | |
Total intangible assets | 289 | 200 | |
Investments and other assets | |||
Investment securities | 2,514 | 2,468 | |
Shares of subsidiaries and associates | 38 | 39 | |
Deferred tax assets | 178 | 187 | |
Other | 395 | 387 | |
Total investments and other assets | 3,128 | 3,083 | |
Total non-current assets | 5,912 | 3,613 | |
Total assets | 23,491 | 20,997 | |
3
(Millions of yen) | |||
As of December 31, 2023 | As of September 30, 2024 | ||
Liabilities | |||
Current liabilities | |||
Accounts payable - trade | 308 | 288 | |
Short-term borrowings | 200 | 200 | |
Current portion of long-term borrowings | 2,160 | 1,834 | |
Current portion of bonds payable | 30 | - | |
Income taxes payable | 755 | 93 | |
Accounts payable - other | 1,070 | 540 | |
Provision for bonuses | - | 728 | |
Other | 935 | 896 | |
Total current liabilities | 5,460 | 4,581 | |
Non-current liabilities | |||
Long-term borrowings | 5,781 | 3,180 | |
Long-term leasehold and guarantee deposits received | 2,595 | 2,893 | |
Long-term accounts payable - other | 45 | 43 | |
Other | 23 | 3 | |
Total non-current liabilities | 8,445 | 6,121 | |
Total liabilities | 13,906 | 10,703 | |
Net assets | |||
Shareholders' equity | |||
Share capital | 1,210 | 1,247 | |
Capital surplus | 1,381 | 1,430 | |
Retained earnings | 6,756 | 7,374 | |
Treasury shares | (144) | (126) | |
Total shareholders' equity | 9,204 | 9,925 | |
Accumulated other comprehensive income | |||
Valuation difference on available-for-sale securities | 333 | 360 | |
Foreign currency translation adjustment | (38) | (44) | |
Total accumulated other comprehensive income | 294 | 315 | |
Share acquisition rights | 48 | 34 | |
Non-controlling interests | 37 | 18 | |
Total net assets | 9,584 | 10,294 | |
Total liabilities and net assets | 23,491 | 20,997 | |
4
Consolidated statements of income (cumulative) and consolidated statements of comprehensive income (cumulative)
Consolidated statements of income (cumulative)
(Millions of yen) | |||
Nine months ended | Nine months ended | ||
September 30, 2023 | September 30, 2024 | ||
Net sales | 25,699 | 31,909 | |
Cost of sales | 21,603 | 27,050 | |
Gross profit | 4,096 | 4,859 | |
Selling, general and administrative expenses | 2,274 | 2,447 | |
Operating profit | 1,821 | 2,412 | |
Non-operating income | |||
Gain on investments in silent partnerships | - | 16 | |
Foreign exchange gains | 173 | 16 | |
Other | 28 | 22 | |
Total non-operating income | 201 | 54 | |
Non-operating expenses | |||
Interest expenses | 58 | 60 | |
Commission expenses | 16 | 18 | |
Other | 0 | 2 | |
Total non-operating expenses | 75 | 82 | |
Ordinary profit | 1,947 | 2,384 | |
Profit before income taxes | 1,947 | 2,384 | |
Income taxes - current | 621 | 715 | |
Income taxes - deferred | 53 | (20) | |
Total income taxes | 675 | 694 | |
Profit | 1,271 | 1,690 | |
Profit attributable to non-controlling interests | 4 | 0 | |
Profit attributable to owners of parent | 1,267 | 1,689 | |
5
Consolidated statements of comprehensive income (cumulative)
(Millions of yen) | ||
Nine months ended | Nine months ended | |
September 30, 2023 | September 30, 2024 | |
Profit | 1,271 | 1,690 |
Other comprehensive income | ||
Valuation difference on available-for-sale securities | 152 | 26 |
Foreign currency translation adjustment | (89) | (5) |
Total other comprehensive income | 62 | 20 |
Comprehensive income | 1,334 | 1,710 |
Comprehensive income attributable to | ||
Comprehensive income attributable to owners of parent | 1,330 | 1,710 |
Comprehensive income attributable to non-controlling | 4 | 0 |
interests | ||
6