| Metric | Current Period | Same Period of Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥2775.9B | ¥2636.0B | +5.3% |
| Operating Income | ¥66.6B | ¥94.3B | -29.4% |
| Ordinary Income | ¥64.2B | ¥93.4B | -31.3% |
| Net Income | ¥40.5B | ¥81.1B | -50.0% |
| ROE | 1.4% | 2.8% | - |
Although revenue increased in Q1, the Company posted lower Operating Income, Ordinary Income, and Net Income, with the decline widening at each successive profit level, resulting in an “increased revenue but decreased earnings” performance. Revenue increased to ¥2,775.9B (previous year: ¥2,636.0B, YoY+5.3%), while Operating Income deteriorated to ¥66.6B (previous year: ¥94.3B, YoY-29.4%), Ordinary Income to ¥64.2B (previous year: ¥93.4B, YoY-31.3%), and Net Income attributable to owners of the parent to ¥34.2B (previous year: ¥65.0B, YoY-47.3%). Consolidated Net Income for the period, including the portion attributable to non-controlling interests, was ¥40.5B (previous year: ¥81.1B, YoY-50.0%). Operating Income declined in all three major segments, including the core Food Ingredients Distribution segment, primarily because the increase in SG&A expenses absorbed the increase in gross profit.
【Revenue】Revenue increased 5.3% YoY to ¥2,775.9B. By segment, based on figures including intersegment transactions, Food Ingredients Distribution, the largest segment by composition, generated ¥2,001.9B (YoY+5.4%), Processed Foods generated ¥501.9B (YoY-2.5%), Marine Resources generated ¥403.1B (YoY+13.8%), and Other generated ¥75.3B (YoY+1.2%). While the increase in revenue from Marine Resources was notable, Processed Foods shifted to a revenue decline, indicating uneven growth across segments.
【Profit and Loss】Gross profit was ¥386.97B, with a gross margin of 13.9%, down -67bp from 14.6% in the previous year. SG&A expenses increased to ¥320.4B, with an SG&A ratio of 11.5%, up +52bp from 11.0% in the previous year. As a result, the increase in SG&A expenses (+¥29.7B) exceeded the increase in gross profit (+¥2.0B), reducing Operating Income to ¥66.6B, with an Operating Income margin of 2.4%, down -118bp from 3.6% in the previous year. Segment profit declined in all three major segments: Food Ingredients Distribution to ¥37.4B (YoY-17.7%), Processed Foods to ¥21.2B (YoY-45.3%), and Marine Resources to ¥3.8B (YoY-50.5%). Only Other posted higher profit, at ¥8.7B (YoY+11.1%). Ordinary Income was ¥64.2B, with non-operating expenses, including interest expense of ¥13.7B and foreign exchange losses of ¥6.4B, exceeding non-operating income, including dividend income of ¥5.6B. Extraordinary gains of ¥20.9B, consisting of gains on sales of fixed assets of ¥16.6B and gains on sales of investment securities of ¥4.3B, provided a temporary boost to income before taxes. However, the impact on Net Income was limited because the effective tax rate increased to 51.5% from 27.1% in the previous year. Net Income attributable to owners of the parent consequently remained at ¥34.2B (YoY-47.3%). Overall, the results are characterized by increased revenue but decreased earnings.
In terms of segment profit, ranked by composition and profit margin, Food Ingredients Distribution secured Operating Income of ¥37.4B, the largest share, but recorded a low profit margin of 1.9% and a YoY profit decline of 17.7%. Processed Foods generated ¥21.2B, with a profit margin of 4.2%, and recorded the largest decline in profit at YoY-45.3%. Marine Resources generated ¥3.8B, with a profit margin of 0.9%, representing the lowest profitability and a YoY decline of 50.5%. Other Businesses, including logistics and real estate, secured the highest margin at ¥8.7B, with a profit margin of 11.6%, and was the only segment to post higher profit. Although the core Food Ingredients Distribution segment achieved quantitative expansion, with revenue up +5.4%, its low profit margin limited its contribution to Company-wide profit. The decline in Processed Foods and Marine Resources drove the Company-wide Operating Income decline of -29.4%.
【Profitability】The Operating Income margin deteriorated to 2.4%, down -118bp from 3.6% in the previous year; the Ordinary Income margin declined to 2.3% from 3.5%, down -123bp; and the Net Income margin, based on income attributable to owners of the parent, declined to 1.2% from 2.5%, down -123bp. The gross margin also decreased to 13.9% from 14.6%.【Cash Quality】Extraordinary gains of ¥20.9B, including gains on sales of fixed assets of ¥16.6B, represented a certain proportion of income before taxes of ¥8.4B. Meanwhile, inventories increased to ¥2,669.3B from ¥2,447.3B, and accounts receivable increased to ¥1,461.1B from ¥1,437.2B. The simultaneous contraction of operating-level profit and accumulation of inventory and accounts receivable indicates a deterioration in cash quality.【Investment Efficiency】ROE was 1.4%, down from approximately 2.6% in the same period of the previous year, calculated on a period-end basis, primarily due to the deterioration in the Net Income margin. Total assets increased to ¥7,749.8B from ¥7,517.0B, while net assets decreased slightly to ¥2,889.8B from ¥2,914.9B.【Financial Soundness】The Equity Ratio, based on the portion attributable to owners of the parent excluding non-controlling interests, was 31.7%, down from 32.9% in the previous year. Interest-bearing debt totaled approximately ¥3,323.1B, comprising short-term borrowings of ¥1,596.0B, long-term borrowings of ¥917.2B, bonds of ¥510.0B, and commercial paper of ¥300.0B. Interest expense increased to ¥13.7B from ¥9.8B. Interest coverage based on Operating Income declined to approximately 4.9x from approximately 9.6x, indicating that the increasing interest burden is placing pressure on earnings.
Although detailed information from the cash flow statement is outside the scope of disclosure, changes in the balance sheet provide insight into funding trends. Cash and deposits decreased by ¥58.3B to ¥483.2B from ¥541.4B in the same period of the previous year. Meanwhile, inventories increased by ¥221.9B to ¥2,669.3B, and accounts receivable increased by ¥23.9B to ¥1,461.1B. Correspondingly, short-term borrowings increased by ¥222.1B to ¥1,596.0B, suggesting that funding needs associated with the accumulation of inventory and accounts receivable were covered by short-term borrowings. Accounts payable was ¥549.5B, an increase of only ¥8.7B from the previous year, indicating that cash management is facing a greater burden on the inventory and collection side than on the procurement side. If this pattern continues, the quality of cash generated from operating activities is likely to be strongly influenced by improvements in inventory turnover and collection periods.
Of pre-tax income of ¥83.6B for the period, extraordinary gains of ¥20.9B, comprising gains on sales of fixed assets of ¥16.6B and gains on sales of investment securities of ¥4.3B, less extraordinary losses of ¥1.6B, provided a net temporary boost of ¥19.3B. This net amount accounted for approximately 23% of pre-tax income. Net non-operating income was -¥2.4B, comprising non-operating income of ¥1.9B, including dividend income of ¥5.6B and equity-method investment gains of ¥3.1B, against non-operating expenses of ¥21.3B, including interest expense of ¥13.7B and foreign exchange losses of ¥6.4B. Thus, non-operating items did not offset the weakness at the operating level. Net Income attributable to owners of the parent was ¥34.2B compared with Ordinary Income of ¥64.2B, representing a gap of approximately ¥30B. The primary reasons were the increase in the effective tax rate to 51.5% from 27.1% in the previous year and Net Income attributable to non-controlling interests of ¥6.3B. Given the reliance on extraordinary gains, improvement in recurring earnings power, namely Operating Income and the non-operating balance, will be a key focus in assessing earnings quality going forward.
Against the full-year forecast of Revenue of ¥1,110.0B, Operating Income of ¥32.0B, Ordinary Income of ¥30.0B, and Net Income of ¥15.0B, Q1 progress was 25.0% for Revenue, broadly in line with the plan, while Operating Income was 20.8%, Ordinary Income was 21.4%, and Net Income attributable to owners of the parent was 22.8%, all below the simple progress benchmark of 25%. The delay in progress was particularly significant at the Operating Income level, and recovery in profit margins through the penetration of pricing policies and cost improvements in the second half will be a prerequisite for achieving the full-year plan. No revisions were made to the earnings forecast or dividend forecast during the quarter.
The full-year dividend forecast is ¥45 per share, and the Payout Ratio based on the Company’s forecast EPS of ¥99.22 is approximately 45.3%. A 3-for-1 stock split was implemented effective January 1, 2026, and the year-end dividend for the fiscal year ended March 2026 and the dividend forecast for the fiscal year ending March 2027 have been disclosed based on the post-split number of shares. After taking the impact of the stock split into account, the annual dividend for the fiscal year ended March 2026 was ¥44.67, comprising an interim dividend of ¥16.67 and a year-end dividend of ¥28. The current-period forecast of ¥45 is therefore broadly at the same level. Treasury stock increased to ¥2.17B from ¥0.48B, confirming progress in share repurchases. However, because the specific purchase amount has not been disclosed, the Total Return Ratio including dividends has not been calculated.
Dependence on short-term funding and refinancing risk: Short-term borrowings increased to ¥1,596.0B from ¥1,373.9B in the previous year, representing a high proportion of total interest-bearing debt of approximately ¥3,323.1B. Interest expense increased to ¥13.7B from ¥9.8B, while interest coverage based on Operating Income declined to approximately 4.9x from approximately 9.6x, increasing sensitivity to changes in the interest-rate environment.
Impact of accumulated working capital on cash generation: Inventories increased to ¥2,669.3B from ¥2,447.3B in the previous year, up +9.1%, while accounts receivable increased to ¥1,461.1B from ¥1,437.2B, up +1.7%. These increases occurred simultaneously with a decrease in cash and deposits from ¥541.4B to ¥483.2B, and inventory and collection efficiency may therefore affect cash generation from operating activities.
Low-margin structure and cost pressure in core segments: The Operating Income margin of Food Ingredients Distribution, the largest segment by revenue composition, remained at 1.9%, and the segment posted lower profit along with Processed Foods, with a profit margin of 4.2% and YoY-45.3%, and Marine Resources, with a profit margin of 0.9% and YoY-50.5%. The gross margin declined to 13.9% from 14.6% in the previous year, and trends in raw material costs and pricing policies will determine future profitability.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income Margin | 2.4% | – | – |
| Net Income Margin | 1.5% | – | – |
As industry median data has not been fully developed, the Company’s figures are presented on a standalone basis.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | 5.3% | – | – |
As industry median data has not been fully developed, the Company’s figures are presented on a standalone basis.
※Source: Compiled by the Company
Revenue growth and earnings declines occurred simultaneously, with the decline widening at lower profit levels—Operating Income decreased by -29.4%, while Net Income attributable to owners of the parent decreased by -47.3%. This is noteworthy as a performance structure reflecting changes in the cost and tax burden structure.
Extraordinary gains, on a net basis, accounted for approximately 23% of pre-tax income of ¥8.4B. Unless recurring earnings power improves, recovery in profit margins in the second half will be a prerequisite for achieving the full-year Operating Income progress target, which stood at 20.8% as of Q1.
The Company appears to be covering the increase in inventories and accounts receivable through expanded short-term borrowings. Funding needs and trends in the cost of capital will therefore be key monitoring points in evaluating future financial soundness.
This report is an earnings analysis document automatically generated by AI based on XBRL earnings release data. It does not constitute a recommendation to invest in any specific security. Industry benchmarks are reference information compiled by the Company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, after consulting with a professional as necessary.
---End of Report---