KYOKUYO (1301) FY2026 Q3 Earnings Report

Quick View

Executive Summary

Despite higher revenue, Operating Income, Ordinary Income, and Net Income all declined due to lower profit margins and higher financial expenses. Revenue was ¥2,569.1B (+9.4% YoY), Operating Income was ¥90.6B (▲8.1% YoY), Ordinary Income was ¥85.6B (▲12.3% YoY), and Net Income attributable to owners of the parent was ¥56.8B (▲7.2% YoY). The primary driver of revenue growth was the expansion of the Fishery and Fresh Food Businesses; however, increases in cost of sales and SG&A expenses exceeded the revenue growth rate, meaning that higher revenue did not translate into profit growth.

Factors Affecting Financial Performance

【Revenue】Revenue was ¥2,569.1B (+9.4% YoY). By segment, the Fishery Business generated ¥1,489.3B (+13.6% YoY) and the Fresh Food Business generated ¥558.3B (+8.6% YoY), driving overall revenue growth, while the Food Business declined to ¥504.4B (▲0.4% YoY), indicating that the breadth of revenue growth was limited.

【Profit and Loss】Cost of sales was ¥2,245.6B (+10.0% YoY), exceeding the growth in revenue, and the gross profit margin declined from approximately 12.6pt in the previous year. Gross profit was ¥323.5B (¥305.8B in the previous year), while SG&A expenses increased to ¥232.9B (+12.4% YoY), exceeding the rate of revenue growth, causing the Operating Income margin to decline by approximately 0.7pt YoY. Non-operating expenses increased, primarily due to interest expense of ¥10.1B (+73.4% YoY), and Ordinary Income deteriorated to ¥85.6B (▲12.3% YoY). Special income was ¥2.9B versus special losses of ¥3.7B, resulting in a net loss of ¥0.8B; consequently, the gap between Profit Before Tax and Ordinary Income remained small. The decline in Net Income of ¥56.8B (attributable to owners of the parent) was primarily due to deteriorating profitability at the operating level and higher financial expenses. Overall, the Company posted higher revenue but lower profit, mainly due to rising costs, higher SG&A expenses, and increased interest expense.

Segment Analysis

The Fishery Business recorded external sales of ¥1,489.3B (+13.6% YoY) but segment profit declined to ¥50.4B (▲12.2% YoY), reducing its profit margin to 3.0%. The Fresh Food Business recorded sales of ¥558.3B (+8.6% YoY) and profit of ¥31.3B (+9.1% YoY), achieving higher revenue and profit while maintaining a 5.1% profit margin. The Food Business recorded sales of ¥504.4B (▲0.4% YoY) and profit of ¥20.2B (▲7.2% YoY), resulting in lower revenue and profit and a 3.5% profit margin. Logistics Services and Other maintained high profitability, with profit margins of 11.5% and 12.0%, respectively, although their sales scales are small. Adjustments including corporate expenses increased to ¥15.96B (¥13.54B in the previous year), becoming a factor depressing the consolidated Operating Income margin. The decline in profitability in the core Fishery Business was the main driver of the deterioration in the Company-wide profit margin.

Key Financial Indicators

【Profitability】The Operating Income margin declined to 3.5% (4.2% in the previous year), while the Net Income margin (on an attributable-to-owners-of-the-parent basis) declined to 2.2% (2.6% in the previous year); the gross profit margin also contracted YoY.【Cash Flow Quality】Accounts receivable increased to ¥612.6B (+65.9% YoY), and inventories increased to ¥850.1B (+12.8% YoY), indicating an expansion in working capital and a possible divergence between profit generated from operating activities and cash-generation capacity.【Investment Efficiency】ROE (annualized) was 9.8%, reflecting a structure in which the low Net Income margin is supplemented by total asset turnover and financial leverage. ROA remained low on a Net Income basis relative to total assets of ¥2,224.4B.【Financial Soundness】The Equity Ratio declined to 34.0% (36.5% in the previous year), while short-term borrowings increased substantially to ¥484.9B (+68.6% YoY). Cash and deposits of ¥76.6B were thin relative to current liabilities of ¥1,064.5B, indicating a high degree of reliance on short-term funding.

Cash Flow Analysis

Although the cash flow statement has not been disclosed, trends in the balance sheet indicate increasing funding requirements associated with the expansion of working capital. Accounts receivable increased by ¥243.3B and inventories increased by ¥96.1B, while accounts payable increased by only ¥67.2B; consequently, the buildup of working capital placed pressure on cash resources. These funding requirements were financed through a ¥197.3B increase in short-term borrowings and ¥200.0B in commercial paper, while cash and deposits remained essentially flat YoY at ¥76.6B. Investment securities increased by ¥52.6B, suggesting that a portion of surplus funds was directed toward securities investments. Overall, the expansion of working capital accompanying revenue growth is increasing reliance on short-term funding.

Quality of Earnings

Against Operating Income of ¥90.6B, non-operating income was ¥7.2B and non-operating expenses were ¥12.3B, resulting in net non-operating expenses of ¥5.1B and weighing on Ordinary Income. Non-operating income was only 0.3% of revenue and consisted primarily of dividends received of ¥2.9B and interest received of ¥0.5B, indicating limited reliance on non-recurring income. Interest expense of ¥10.1B accounted for 82% of non-operating expenses, and higher costs associated with increased borrowings were the primary cause of the decline in Ordinary Income. The ¥0.8B difference between Ordinary Income of ¥85.6B and Profit Before Tax of ¥84.8B resulted from net special losses, while one-time factors such as a gain on the sale of investment securities of ¥0.1B were small. Net Income attributable to owners of the parent of ¥56.8B was below Ordinary Income, primarily due to the burden of income taxes (an effective tax rate of approximately 35%). Reliance on one-time factors was low, and earnings quality was generally based on recurring business activities.

Earnings Forecast and Guidance

Progress against the full-year Company forecasts—Revenue of ¥3,300.0B, Operating Income of ¥111.0B, and Ordinary Income of ¥103.0B—was 77.9% for Revenue, 81.7% for Operating Income, 83.1% for Ordinary Income, and 84.8% for Net Income, all exceeding the standard progress rate of 75%. However, achieving the full-year plan requires an Operating Income margin of 2.8% in Q4, below the 3.5% recorded for the first three quarters, and therefore does not incorporate an assumption of profitability exceeding the recent level. While progress in both revenue and profit appears steady, the improvement in profitability in the Fishery Business will determine Q4 performance.

Shareholder Returns

The full-year dividend forecast is ¥150 per share, representing a planned increase of ¥20 from the previous-year actual dividend of ¥130. Based on forecast Net Income of ¥67.0B and forecast total dividends (approximately ¥17.8B, calculated using the average number of shares outstanding during the period), the forecast Payout Ratio is approximately 26.6%, below the 60% level generally regarded as an indicator of sustainability. Although dividend capacity is secured on a profit basis, given the Company’s high reliance on short-term borrowings and low cash/short-term liabilities ratio, the underlying stability of the dividend funding source will also depend on progress in reducing working capital. No data is available regarding share repurchases.

Risk Factors

1. Deterioration in profitability of the core business: The Fishery Business recorded a decline in segment profit to ¥50.4B (▲12.2% YoY), and the decline in profitability of this core business, which accounts for 47.2% of total segment profit of ¥106.6B, is depressing the Company-wide profit margin.

2. Reliance on short-term funding: Short-term borrowings increased to ¥484.9B (+68.6% YoY), while commercial paper amounted to ¥200.0B, indicating an expansion in short-term funding. Meanwhile, cash and deposits remained at only ¥76.6B, and the cash/current liabilities ratio was low. The increase in working capital (accounts receivable + inventories) is raising funding requirements.

3. Increased interest burden: Interest expense surged to ¥10.1B (+73.4% YoY), and if the balance of borrowings continues to expand, the resulting cost increase may continue to weigh on Ordinary Income.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Returns

As industry median data is not sufficiently available, comparison on an absolute-level basis is difficult.

Growth and Capital Efficiency

Similarly, as median data is not sufficiently available, assessment of the Company’s relative position is deferred.

※Source: Compiled by the Company

Key Takeaways from the Earnings Results

1. While Revenue increased by 9.4%, Operating Income declined by 8.1%, highlighting that revenue growth did not translate into profit growth. This was attributable to growth rates in both cost of sales and SG&A expenses exceeding the revenue growth rate.

2. Progress against the full-year plan was above standard levels, at 81.7% for Operating Income and 84.8% for Net Income, and results are tracking within the range of the Company’s forecasts. However, the Q4 Operating Income margin of 2.8% required to achieve the plan is below the recent cumulative level of 3.5%, meaning that the plan does not presuppose additional profitability improvement.

3. The Company’s financial structure relies on short-term borrowings and commercial paper to fund increases in accounts receivable and inventories. Progress in reducing working capital will be a key focus in assessing future funding conditions and the stability of the dividend funding source.

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings release data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the Company based on publicly available earnings data. Investment decisions should be made at your own responsibility, and after consulting with a professional as necessary.

---End of Report---