Appendix
Historical Results of Operations by Each Segment
FY2023
Q3
FY2024
Q3
Q1
Q2
Q4
FY
Q1
Q2
Q4
FY
Consolidated Operating Results (In billions of yen)
Revenue
YoY %
Adj. EBITDA
YoY %
850.8 855.1 866.7 843.7 3,416.4 901.5 897.1 896.9 861.7 3,557.4
0.9% (2.7)% (1.5)% 1.9% (0.4)% 6.0% 4.9% 3.5% 2.1% 4.1%
165.9 162.2 158.2 111.9 598.3 179.0 188.1 179.6 132.0 678.8
8.9% 11.7% 14.4% 2.6% 9.8% 7.9% 16.0% 13.5% 17.9% 13.5%
Adj. EBITDA margin
HR Technology (In millions of USD)
19.5% 19.0% 18.3% 13.3% 17.5% 19.9% 21.0% 20.0% 15.3% 19.1%
Revenue
YoY %
Revenue
Europe and Others
YoY %
1,317 1,231 1,129 1,162 4,841 1,251 1,260 1,184 1,188 4,886
US
(18.6)% (23.5)% (21.3)% (13.1)% (19.3)% (5.0)% 2.4%
4.9%
424
8.5%
198
2.2%
425
6.1%
239
0.9%
1,716
3.5%
779
437
428
390
401
1,659
422
(3.5)% 3.5%
155 186
443
-
119
-
-
118
-
-
123
-
-
142
-
-
503
-
Revenue
YoY %
Japan
29.3% 57.5% 61.2% 68.6% 54.8%
Revenue
YoY %
1,875 1,778 1,643 1,706 7,004 1,829 1,890 1,807 1,854 7,382
(14.2)% (18.2)% (17.2)% (10.1)% (15.0)% (2.5)% 6.3% 10.0% 8.7% 5.4%
Total
HR Technology (In billions of yen)
Revenue
YoY %
Revenue
Europe and Others
YoY %
181.1 178.2 167.1 172.8 699.4 195.0 188.6 180.5 181.3 745.6
US
(13.7)% (20.0)% (17.7)% (2.3)% (13.9)% 7.7%
5.9%
66.4
8.0%
64.6
4.9%
64.9
6.6%
261.9
9.3%
118.9
60.2
61.9
57.7
59.6
239.6
65.8
9.4%
24.1
-
16.4
-
-
17.0
-
-
18.1
-
-
21.0
-
-
72.7
-
7.2% 11.8% 8.9%
27.9 30.3 36.5
Revenue
YoY %
Japan
46.5% 63.6% 66.9% 73.9% 63.5%
Revenue
YoY %
257.9 257.2 243.0 253.5 1,011.8 285.1 283.0 275.4 282.8 1,126.5
(9.1)% (14.4)% (13.4)% 0.9% (9.3)% 10.6% 10.0% 13.3% 11.5% 11.3%
Adj. EBITDA
YoY %
98.1
2.7%
92.1
1.0%
80.7
73.3
344.3 100.2 107.0
98.9
97.7
404.1
Total
2.4% (4.4)% 0.6%
2.2% 16.2% 22.6% 33.3% 17.3%
Adj. EBITDA
margin
38.1% 35.8% 33.2% 28.9% 34.0% 35.2% 37.8% 35.9% 34.6% 35.9%
Matching & Solutions (In billions of yen)
Revenue
YoY %
80.8
11.3% 5.5% (0.8)% (4.9)% 2.5% (7.4)% (6.2)% (13.6)% (11.9)% (9.7)%
20.4 15.5 13.1 13.4 62.6 18.1 16.1 11.0 8.6 54.0
74.1
73.1
76.8
305.0
74.8
69.5
63.2
67.7
275.3
Adj. EBITDA1
HR Solutions
YoY %
Adj. EBITDA
margin1
Revenue
YoY %
24.2% (0.9)% 8.4% (33.2)% (2.8)% (11.2)% 4.3% (16.4)% (36.2)% (13.8)%
25.3% 21.0% 18.0% 17.5% 20.5% 24.3% 23.3% 17.4% 12.7% 19.6%
116.6 123.4 123.6 128.6 492.4 125.5 133.3 132.8 137.8 529.5
11.2% 10.3% 7.1%
31.4 39.7 42.1
7.9% 9.0.% 7.7%
24.6 138.0 40.3
8.0%
46.6
7.4%
45.8
7.1%
27.0
7.5%
159.9
Adj. EBITDA1
Marketing Solutions
YoY %
(7.9)% (3.0)% 7.7% (23.8)% (5.9)% 28.5% 17.3% 8.8%
26.9% 32.2% 34.1% 19.2% 28.0% 32.1% 35.0% 34.6% 19.6% 30.2%
2.5 2.5 2.6 2.6 10.3 2.5 2.7 2.6 3.1 11.0
(14.7)% (13.7)% (1.0)% (11.5)% (10.4)% 0.9% 5.7% (2.6)% 21.2% 6.3%
(9.3) (9.0) (8.8) (9.7) (37.0) (6.7) (6.5) (6.6) (7.9) (27.9)
199.9 200.1 199.5 208.1 807.8 202.9 205.5 198.7 208.7 816.0
9.6% 15.9%
Adj. EBITDA
margin1
Revenue
Others and
Eliminations
YoY %
Adj. EBITDA
Revenue
YoY %
Adj. EBITDA
YoY %
10.8% 8.1%
42.5 46.2
3.9%
46.4
2.5%
28.4
6.2%
163.6
1.5%
51.7
2.7% (0.4)% 0.3%
56.2 50.2 27.6
1.0%
185.9
Total
35.7% 65.5% 47.1% 50.2% 49.0% 21.7% 21.7% 8.1% (2.6)% 13.6%
Adj. EBITDA
margin
21.3% 23.1% 23.3% 13.7% 20.3% 25.5% 27.4% 25.3% 13.3% 22.8%
Staffing (In billions of yen)
Revenue
YoY %
186.1 184.0 193.4 187.9 751.6 200.2 197.4 208.4 199.0 805.1
Japan
12.7% 10.9% 10.9% 5.3%
9.9%
7.6%
7.2%
7.8%
5.9%
7.1%
Europe, US, and
Australia
Revenue
YoY %
215.2 222.2 240.2 204.8 882.6 222.3 220.3 230.0 189.1 861.8
(2.4)% (5.1)% (0.4)% (0.1)% (2.1)% 3.3% (0.9)% (4.2)% (7.7)% (2.4)%
Revenue
YoY %
Adj. EBITDA
YoY %
401.4 406.3 433.6 392.8 1,634.2 422.5 417.7 438.4 388.1 1,666.9
4.1%
26.7
1.5%
25.3
4.3%
32.5
2.4%
13.2
3.1%
97.9
5.3%
28.6
2.8%
26.7
1.1% (1.2)% 2.0%
31.9 10.0 97.4
Total
(2.0)% (9.2)% 9.2% (22.9)% (4.2)% 7.1%
5.6% (1.9)% (24.0)% (0.5)%
Adj. EBITDA
margin
6.7%
6.2%
7.5%
3.4%
6.0%
6.8%
6.4% 7.3% 2.6% 5.8%
1 Before allocation of corporate overhead costs.
3