Appendix
セグメント別業績推移
2024年3⽉期
2025年3⽉期
Q1
Q2
Q3
Q4
FY
Q1
Q2
Q3
Q4
FY
連結 (単位: ⼗億円)
売上収益
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%
19.5% 19.0% 18.3% 13.3% 17.5% 19.9% 21.0% 20.0% 15.3% 19.1%
前年同期⽐
調整後EBITDA
前年同期⽐
調整後EBITDAマージン
HRテクノロジー(単位: 百万⽶ドル)
売上収益
1,317 1,231 1,129 1,162 4,841 1,251 1,260 1,184 1,188 4,886
(18.6)%(23.5)%(21.3)%(13.1)%(19.3)% (5.0)% 2.4% 4.9% 2.2% 0.9%
⽶国
前年同期⽐
売上収益
437
428
390
401 1,659 422
443
(3.5)% 3.5% 8.5% 6.1% 3.5%
155 186 198 239 779
29.3% 57.5% 61.2% 68.6% 54.8%
424
425 1,716
欧州及びその他
前年同期⽐
-
119
-
-
118
-
-
123
-
-
142
-
-
503
-
売上収益
⽇本
前年同期⽐
売上収益
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%
合計
前年同期⽐
HRテクノロジー (単位: ⼗億円)
売上収益
181.1 178.2 167.1 172.8 699.4 195.0 188.6 180.5 181.3 745.6
(13.7)%(20.0)%(17.7)% (2.3)% (13.9)% 7.7% 5.9% 8.0% 4.9% 6.6%
⽶国
前年同期⽐
売上収益
60.2
61.9
57.7
59.6 239.6 65.8
66.4
9.4% 7.2% 11.8% 8.9% 9.3%
24.1 27.9 30.3 36.5 118.9
46.5% 63.6% 66.9% 73.9% 63.5%
64.6
64.9 261.9
欧州及びその他
前年同期⽐
-
16.4
-
-
17.0
-
-
18.1
-
-
21.0
-
-
72.7
-
売上収益
⽇本
前年同期⽐
売上収益
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%
前年同期⽐
合計
調整後EBITDA
98.1
92.1
80.7
73.3 344.3 100.2 107.0 98.9
97.7 404.1
前年同期⽐
2.7% 1.0% 2.4% (4.4)% 0.6% 2.2% 16.2% 22.6% 33.3% 17.3%
調整後EBITDAマージン 38.1% 35.8% 33.2% 28.9% 34.0% 35.2% 37.8% 35.9% 34.6% 35.9%
マッチング&ソリューション (単位: ⼗億円)
売上収益
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
24.2% (0.9)% 8.4% (33.2)% (2.8)% (11.2)% 4.3% (16.4)%(36.2)%(13.8)%
74.1
73.1
76.8 305.0 74.8
69.5
63.2
67.7 275.3
前年同期⽐
⼈材
調整後EBITDA1
前年同期⽐
1
調整後EBITDAマージン 25.3% 21.0% 18.0% 17.5% 20.5% 24.3% 23.3% 17.4% 12.7% 19.6%
売上収益
116.6 123.4 123.6 128.6 492.4 125.5 133.3 132.8 137.8 529.5
前年同期⽐
調整後EBITDA1
前年同期⽐
11.2% 10.3% 7.1% 7.9% 9.0.% 7.7% 8.0% 7.4% 7.1% 7.5%
販促
31.4
39.7
42.1
24.6 138.0 40.3
46.6
45.8
27.0 159.9
(7.9)% (3.0)% 7.7% (23.8)% (5.9)% 28.5% 17.3% 8.8% 9.6% 15.9%
1
調整後EBITDAマージン 26.9% 32.2% 34.1% 19.2% 28.0% 32.1% 35.0% 34.6% 19.6% 30.2%
売上収益
2.5
(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)
2.5
2.6
2.6
10.3
2.5
2.7
2.6
3.1
11.0
その他
合計
前年同期⽐
調整後EBITDA
売上収益
199.9 200.1 199.5 208.1 807.8 202.9 205.5 198.7 208.7 816.0
10.8% 8.1% 3.9% 2.5% 6.2% 1.5% 2.7% (0.4)% 0.3% 1.0%
前年同期⽐
調整後EBITDA
前年同期⽐
42.5
46.2
46.4
28.4 163.6 51.7
56.2
50.2
27.6 185.9
35.7% 65.5% 47.1% 50.2% 49.0% 21.7% 21.7% 8.1% (2.6)% 13.6%
調整後EBITDAマージン 21.3% 23.1% 23.3% 13.7% 20.3% 25.5% 27.4% 25.3% 13.3% 22.8%
⼈材派遣 (単位: ⼗億円)
売上収益
186.1 184.0 193.4 187.9 751.6 200.2 197.4 208.4 199.0 805.1
12.7% 10.9% 10.9% 5.3% 9.9% 7.6% 7.2% 7.8% 5.9% 7.1%
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)%
401.4 406.3 433.6 392.8 1,634.2 422.5 417.7 438.4 388.1 1,666.9
4.1% 1.5% 4.3% 2.4% 3.1% 5.3% 2.8% 1.1% (1.2)% 2.0%
⽇本
前年同期⽐
売上収益
欧州、⽶国
及び豪州
前年同期⽐
売上収益
前年同期⽐
調整後EBITDA
前年同期⽐
合計
26.7
25.3
32.5
13.2
97.9
28.6
26.7
31.9
10.0
97.4
(2.0)% (9.2)% 9.2% (22.9)% (4.2)% 7.1% 5.6% (1.9)% (24.0)% (0.5)%
調整後EBITDAマージン 6.7% 6.2% 7.5% 3.4% 6.0% 6.8% 6.4% 7.3% 2.6% 5.8%
(注1) 本社費等考慮前
3