Quick View
| Metric | Current Period | Same Period of Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥15.62B | ¥17.17B | −9.0% |
| Operating Income | ¥0.24B | −¥0.09B | +373.0% |
| Ordinary Income | ¥0.62B | ¥0.30B | +102.9% |
| Net Income | ¥0.33B | ¥0.17B | +98.2% |
| ROE | 0.4% | 0.2% | - |
Executive Summary
Although revenue declined this quarter, Operating Income turned profitable, with improvement in the earnings structure being the key feature. Revenue was ¥15.62B (-9.0% year on year), Operating Income was ¥0.24B (a loss of ¥0.09B in the same period of the previous year), Ordinary Income was ¥0.62B (+102.9%), and Net Income attributable to owners of the parent was ¥0.33B (+98.2%). While the core Sugar segment continued to experience a revenue decline, the reduction in losses in this business was the primary factor behind the return to operating profitability. Non-operating income, mainly dividend income, further boosted Ordinary Income.
Factors Affecting Performance
【Revenue】Revenue was ¥15.62B, down 9.0% year on year. The largest segment, Sugar, declined substantially to ¥10.58B (-16.6%), weighing on consolidated revenue, while Food at ¥0.82B (+12.8%), Feed at ¥2.75B (+7.7%), Agricultural Materials at ¥0.85B (+19.8%), and Real Estate at ¥0.33B (+14.5%) all posted revenue growth. Although the decline in Sugar revenue was accompanied by a change in the revenue mix, higher revenue from the other segments offset it to a certain extent.
【Earnings】Operating Income was ¥0.24B, turning profitable from a loss of ¥0.09B in the same period of the previous year. The Operating Margin improved to 1.6% from negative 0.5% in the same period of the previous year; however, given the structure of a gross margin of 23.7% and an SG&A expense ratio of 22.1%, profitability remains low compared with general levels in the food industry. The primary factor behind the improvement was the contraction of the Sugar Business segment loss from ¥0.299B to ¥0.057B. Higher profits in Real Estate (profit of ¥0.18B, +28.7%) and Food (profit of ¥0.08B, +14.9%) also contributed. Ordinary Income was ¥0.62B, ¥0.37B higher than Operating Income, reflecting significant reliance on ¥0.41B of non-operating income, primarily dividend income of ¥0.35B. Net Income was ¥0.33B, while the effective tax rate was high at 45.2% against Profit Before Tax of ¥0.60B, with the tax burden limiting Net Income growth. In conclusion, the Company experienced lower revenue but higher earnings.
Segment Analysis
Of total reported segment profit of ¥0.25B, Real Estate accounted for ¥0.18B (a profit margin of 52.9%), or approximately 69%, serving as the primary support for consolidated earnings. Sugar generated revenue of ¥10.58B (-16.6%) while limiting its loss to ¥0.06B, a significant improvement from the ¥0.299B loss in the same period of the previous year. Food posted higher revenue and earnings (revenue of ¥0.82B, +12.8%; profit of ¥0.08B, +14.9%), while Agricultural Materials recorded higher revenue but a slight decline in profit (profit of ¥0.06B, -6.0%). Feed posted higher revenue (¥2.76B, +7.7%), but its profit margin was nearly zero and it maintained a small loss. Consolidated Operating Income of ¥0.24B reflects the total of the reportable segments, adjusted for a loss of ¥0.08B from other businesses and the elimination of intersegment transactions, among other items.
Key Financial Indicators
【Profitability】Operating Margin was 1.6%, Net Profit Margin was 2.1%, and ROE was 0.4% (quarterly results before annualization). All remain low in terms of core operating profitability. Under the structure of a gross margin of 23.7% and an SG&A expense ratio of 22.1%, much of the profit generated from gross profit is absorbed by SG&A expenses. 【Cash Flow Quality】Dividend income of ¥0.35B within Ordinary Income of ¥0.62B exceeded Operating Income of ¥0.24B, indicating that the improvement at the Ordinary Income level involved reliance on investment returns. 【Investment Efficiency】Investment securities amounted to ¥26.86B, accounting for 28.5% of total assets. From the perspective of asset efficiency, total asset turnover is low, and the Company’s ability to generate revenue and profit is limited relative to its asset base. 【Financial Soundness】The Company has an extremely conservative capital structure, with an Equity Ratio of 80.8% and interest-bearing debt of only ¥0.004B. Current assets of ¥41.92B substantially exceeded current liabilities of ¥8.55B.
Cash Flow Analysis
As no cash flow statement has been disclosed, fund movements are analyzed based on changes in the balance sheet. Cash and deposits amounted to ¥5.32B, an increase of ¥2.76B from ¥2.56B in the same period of the previous year, indicating expanded financial resources. Meanwhile, inventories were ¥19.43B, down ¥4.68B from ¥24.11B in the same period of the previous year, suggesting that inventory reduction may have progressed. Investment securities amounted to ¥26.86B, an increase of ¥2.60B from ¥24.27B in the same period of the previous year, indicating that additional investment securities were one use of funds. Interest-bearing debt consisted only of short-term borrowings of ¥0.004B, substantially down from ¥1.51B in the same period of the previous year, demonstrating a trend toward debt reduction. Overall, inventories were reduced while cash and investment securities increased, indicating a conservative approach to fund management.
Quality of Earnings
The improvement in earnings this period was supported by both core business improvements and non-operating income, requiring qualitative assessment. Operating Income of ¥0.24B improved from a loss in the same period of the previous year, but the level itself remains low given the structure of a gross margin of 23.7% and an SG&A expense ratio of 22.1%. Ordinary Income of ¥0.62B exceeded Operating Income by ¥0.37B, primarily due to ¥0.41B of non-operating income centered on dividend income of ¥0.35B. Stable dividend income from investment securities supported performance. Extraordinary items were small, consisting of extraordinary income of ¥0.003B and extraordinary losses of ¥0.015B, so the impact of temporary factors was limited. Comprehensive Income was ¥2.06B, substantially exceeding Net Income of ¥0.33B, mainly due to ¥1.77B in valuation differences on securities. This divergence represents valuation differences arising from market price fluctuations and should be distinguished from recurring earnings power.
Earnings Forecasts and Guidance
Q1 progress toward the full-year forecast was 22.6% for Revenue (¥15.62B / ¥69.00B), 18.7% for Operating Income (¥0.24B / ¥1.30B), and 34.2% for Ordinary Income (¥0.62B / ¥1.80B). Progress for Revenue and Operating Income was slightly below the simple 25% benchmark, while Ordinary Income was progressing above that benchmark due to non-operating income such as dividend income. Against the full-year Net Income forecast of ¥4.80B, Q1 results of ¥0.33B represented progress of only 6.9%, significantly below expectations, due in part to the high effective tax rate of 45.2%. Full-year Ordinary Income is expected to increase substantially by +137.2% from the previous fiscal year, making improvement in core business profitability toward the second half of the fiscal year the key to achieving the plan. It should be noted that the earnings forecast was revised during the current quarter.
Shareholder Returns
The full-year dividend forecast is ¥260 per share, an increase from ¥160 in the previous fiscal year (actual result for the same period of the previous year). The Payout Ratio against the full-year forecast EPS of ¥407.97 is 63.7%, slightly above the generally cited sustainable level of 60%. No revision has been made to the dividend forecast. The conservative financial base, including an Equity Ratio of 80.8% and interest-bearing debt of ¥0.004B, supports dividend-paying capacity. However, achievement of full-year Net Income of ¥4.80B, the source of dividends, and particularly the low Q1 Net Income progress rate of 6.9%, should be monitored because the effective Payout Ratio could be affected depending on performance trends in the second half of the fiscal year.
Risk Factors
-
Sugar Business profitability: The Sugar segment generated revenue of ¥10.58B (-16.6% year on year) and still recorded an Operating Loss of ¥0.06B. Although the loss narrowed from ¥0.299B in the same period of the previous year, trends in selling prices and raw material costs will be key to establishing sustained profitability.
-
Heavy inventory and working capital: Inventories were ¥19.43B, accounting for 20.6% of total assets. DIO is approximately 188 days and CCC is approximately 222 days. The prolonged tying-up of funds is one factor behind low capital efficiency (ROIC 0.8%) and also entails the risk of inventory write-downs when demand fluctuates.
-
High effective tax rate and reliance on non-operating income: The effective tax rate was high at 45.2%, with Net Income limited to ¥0.33B against Profit Before Tax of ¥0.60B. Ordinary Income also relies heavily on dividend income of ¥0.35B, requiring ongoing monitoring to distinguish core business improvements from investment returns.
Industry Benchmark (For Reference; Compiled by the Company)
Industry Benchmark (food_beverage)
Profitability and Return
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 1.6% | 5.3% (1.7%–6.6%) | −3.7pt |
| Net Profit Margin | 2.1% | 3.7% (0.7%–4.9%) | −1.6pt |
The Company’s profitability is below the industry median, with its profitability indicators ranking toward the lower end of the industry.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (Year on Year) | −9.0% | 5.2% (2.9%–10.1%) | −14.2pt |
Revenue growth is substantially below the industry median, contrasting with peers that are experiencing revenue growth.
※Source: Compiled by the Company
Key Takeaways from the Financial Results
-
Operating Income turned profitable at ¥0.24B from a loss in the same period of the previous year; however, the Operating Margin of 1.6% remains below the industry median of 5.3%, and the financial results indicate that the reduction in losses in the Sugar Business was the central factor behind the improvement.
-
The Real Estate segment, with a profit margin of 52.9%, accounted for approximately 70% of reported segment profit. Together with higher profits in Food and Feed, this confirms a structure in which the business portfolio excluding Sugar supports consolidated earnings.
-
Against a strong financial base, including an Equity Ratio of 80.8% and interest-bearing debt of ¥0.004B, inventories accounting for 20.6% of total assets should be monitored from the perspective of working capital efficiency.
Theoretical Share Price (Reference Value)
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥5,062 |
| base | ¥5,083 |
| bull | ¥5,098 |
| Valuation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | ¥6,478 |
| Adjusted Forecast EPS | ¥103.1 |
| Cost of Equity r | 9.77% (10-year JGB 2.77% + Equity Risk Premium 6.00% + Size Premium 1.00%) |
| Persistence Factor of Residual Income ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 63.7% |
| Forecast EPS Confidence Adjustment | ×1.054 (based on the industry’s historical guidance achievement rate) |
| Implied PBR / PER | 0.78x / 49.3x |
Sensitivity: ¥4,947–¥5,226 at ±1% in the Cost of Equity, and ¥5,041–¥5,112 at ω±0.1.
Notes:
- Normalized EPS calculated from Ordinary Income and other items is used to exclude the impact of temporary gains and losses (the Company’s forecast EPS is ¥408.0).
- Because forecast ROE is below the Cost of Equity, the theoretical value is below Book Value per Share.
- Net assets at the end of the quarter are used (there is a timing difference from the full-year forecast).
(Calculation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated value based solely on publicly disclosed data; this is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict or guarantee future share prices.)
This report is an earnings analysis document automatically generated by AI through analysis of XBRL earnings release data. It does not recommend investment in any specific security. The industry benchmark is reference information compiled by the Company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, after consulting a professional as necessary.
---End of Report---
AI Financial Analysis
Executive Summary
FY2027 Q1 showed a meaningful operating recovery despite a 9.0% year-on-year decline in revenue to ¥15.62bn. Operating income turned positive at ¥0.24bn, compared with a ¥0.09bn operating loss in the prior-year quarter. Ordinary income more than doubled to ¥0.62bn, while net income attributable to owners rose 97.6% to ¥0.33bn. The recovery was led by a sharp improvement in gross profit, which increased 8.3% to ¥3.70bn even as sales declined. Gross margin expanded by 380bp year on year to 23.7%, from approximately 19.9%. This indicates that lower sales were more than offset by improved cost of sales, likely reflecting a more favorable sales mix, pricing and/or input-cost conditions. SG&A declined 1.4% to ¥3.46bn, but its ratio to sales rose by approximately 170bp to 22.1% because revenue contracted. Consequently, operating margin improved by approximately 210bp to 1.6%, although it remains low for a food-related manufacturing group. The sugar segment substantially narrowed its loss to ¥0.06bn from ¥0.30bn despite a 16.6% sales decline, which was the principal source of consolidated operating improvement. Real estate was the largest contributor to segment profit at ¥1.75bn and remains the core business by Q1 operating-income contribution. Net income quality is moderated by ¥0.35bn of dividend income, which exceeded operating income and accounted for 57% of ordinary income. Comprehensive income was ¥2.07bn, far above net income, primarily reflecting ¥1.73bn of other comprehensive income associated with securities valuation movements. The balance sheet remains highly conservative, with a 490.6% current ratio, 80.8% equity ratio and only ¥0.04bn of interest-bearing debt. Management's full-year forecast implies a very back-end-loaded profit profile: Q1 progress is 22.6% for sales, 18.7% for operating income, 34.2% for ordinary income and 6.9% for net income. The low net-income progress rate makes the achievement of the ¥4.80bn full-year net-income forecast dependent on substantial earnings generation after Q1. The revised forecast indicates management sees improving conditions, but sustained sugar profitability, inventory conversion and realization of the second-half earnings plan remain central issues.
Profitability Analysis
Annualized DuPont ROE is 1.7%, comprising a 2.1% net profit margin, 0.662x asset turnover and 1.24x financial leverage. The subdued ROE is driven primarily by low margins and modest asset utilization rather than excessive leverage. Financial leverage is conservative, so balance-sheet gearing is not being used to amplify shareholder returns. The quarter's largest favorable earnings change was the gross-margin expansion to 23.7%, up 380bp year on year, which converted a prior-year operating loss into a ¥0.24bn operating profit. SG&A fell modestly to ¥3.46bn, but its ratio rose to 22.1% of sales because sales fell faster than overhead; this limits the operating-leverage benefit. The resulting 1.6% EBIT margin is below the 5% efficiency threshold and is explicitly a low-operating-efficiency concern. The 0.8% ROIC quality alert likewise indicates that the substantial asset base, including ¥26.86bn of investment securities, ¥20.36bn of PPE and ¥19.43bn of inventory, is not currently producing a commensurate operating return. Ordinary income benefited materially from ¥0.35bn of dividend income, while interest expense was only ¥0.01bn, producing very strong 48.6x interest coverage. The five-factor DuPont interest-burden ratio of 2.486x is above one because non-operating investment income exceeds interest costs; it should not be interpreted as operating profitability. The tax burden was 0.548, equivalent to a 45.2% effective tax rate, which is above 40% and reduced conversion from pre-tax profit to net income. The tax rate is a notable drag in Q1 and should be monitored for normalization over the remainder of the fiscal year. Segment profitability also shows a mixed operating base: real estate generated a 57.4% Q1 segment margin, food generated 9.4%, agricultural materials generated 7.4%, while sugar and feed remained loss-making. The large disparity demonstrates that consolidated earnings are supported by non-sugar businesses, especially real estate, rather than by a fully normalized sugar operation.
Growth Assessment
Revenue declined ¥1.54bn year on year to ¥15.62bn. Sugar sales fell 16.6% to ¥105.80bn-equivalent? No, to ¥10.58bn, and accounted for the overwhelming majority of the consolidated sales decline. Food sales rose 12.8% to ¥0.82bn, feed sales rose 7.8% to ¥2.75bn, agricultural-material sales rose 20.5% to ¥0.85bn and real-estate sales rose 16.0% to ¥0.31bn. The higher-growth non-sugar businesses partly diversified the top line but remain too small to fully offset the contraction in sugar revenue. Sugar segment loss narrowed by ¥0.24bn to ¥0.06bn, signaling substantially improved unit economics despite lower volume or sales value. Food segment profit increased 14.9% to ¥0.77bn and real-estate segment profit rose 28.7% to ¥1.75bn. Agricultural-material segment profit decreased 6.0% to ¥0.63bn despite higher sales, indicating margin pressure in that activity. Feed remained marginally loss-making at ¥0.03bn. Full-year sales guidance of ¥69.00bn calls for only 0.4% year-on-year growth, indicating that management is not assuming a strong top-line rebound. Q1 sales progress of 22.6% is slightly below the standard 25% pace but not materially divergent. Q1 operating-income progress of 18.7% is 6.3 percentage points below the standard pace, implying that the earnings plan relies on later-quarter margin generation. Ordinary-income progress of 34.2% is 9.2 percentage points ahead of the standard pace, supported by investment-related dividend income. Net-income progress of 6.9% is 18.1 percentage points below the standard pace and is the most demanding part of the forecast bridge. For a sugar and food manufacturer, raw-material availability and pricing, agricultural yield, imported-input currency exposure, energy and packaging costs, and the ability to pass these costs through prices remain important determinants of whether gross-margin gains can persist.
Financial Health
Liquidity is very strong, with current assets of ¥41.92bn against current liabilities of ¥8.55bn, producing a current ratio of 490.6% and working capital of ¥33.38bn. The 263.3% quick ratio also indicates that liquidity is robust even before relying on inventory liquidation. Cash and deposits more than doubled year on year to ¥5.32bn. Short-term loans decreased sharply from ¥1.51bn to ¥0.04bn, leaving interest-bearing debt at a negligible ¥0.04bn and debt/capital at 0.0%. The reported debt-to-equity ratio is 0.24x, well below the 2.0x leverage-warning threshold. Noncurrent liabilities of ¥9.62bn include a ¥3.04bn net defined-benefit liability, which is the more meaningful structural liability to monitor rather than borrowings. The short-term debt ratio is 100%, triggering the refinancing-risk alert in a mechanical sense because all reported debt is short-term. However, the absolute amount is only ¥0.04bn and cash covers it by 1,329.5x, so the practical refinancing risk is immaterial under the current capital structure. Total equity of ¥76.22bn funds 80.8% of total assets, providing a substantial capital cushion. Investment securities are ¥26.86bn, equal to 28.5% of assets, and therefore securities-market movements can materially influence comprehensive income and equity. Cash rose ¥2.76bn year on year, short-term loans fell ¥1.51bn and treasury stock increased ¥0.53bn to ¥2.02bn; together these movements indicate stronger liquidity, debt repayment and continued capital return activity. Inventories fell ¥4.68bn, or 19.4%, to ¥19.43bn, reducing balance-sheet intensity, although inventory remains 20.6% of total assets. Treasury stock increased 35.1% year on year, which reduces equity per issued share count and should be assessed alongside future shareholder-return policy.
Notable B/S Changes
Cash & deposits: +¥2.76bn (+108.1%) to ¥5.32bn - materially strengthened immediate liquidity. Short-term loans: -¥1.51bn (-99.7%) to ¥0.04bn - debt repayment materially reduced financing dependence. Treasury stock: -¥0.53bn (book-value increase in treasury shares of 35.1%) to -¥2.02bn - indicates additional repurchases or treasury-share accumulation and reduces equity. Inventories: -¥4.68bn (-19.4%) to ¥19.43bn - balance-sheet intensity improved, although inventory remains large and inventory-day alerts remain elevated. Raw materials: +¥1.88bn (+65.7%) to ¥4.73bn - indicates greater commodity-input exposure within the inventory mix. Work in process: -¥2.86bn (-87.8%) to ¥0.40bn - reflects a substantial change in production-stage inventory composition. Investment securities: +¥2.60bn (+10.3%) to ¥26.86bn - remain a large 28.5% of assets and increase sensitivity of equity and comprehensive income to securities valuations.
Cash Flow Quality
Dividend Sustainability
The full-year dividend forecast is ¥260 per share, unchanged in the disclosed dividend-revision status. Against forecast EPS of ¥407.97, the implied dividend payout ratio is 63.7%. This is modestly above the 60% sustainability benchmark, but remains below 100% and is supported by the company's very strong liquidity and low debt. Using issued shares less treasury shares, the indicated annual cash dividend is approximately ¥3.06bn. This equates to about 63.7% of the ¥4.80bn forecast net income. Treasury stock rose by ¥0.53bn year on year, indicating that shareholder returns also include repurchases; dividends plus buybacks should therefore be evaluated as a total return ratio rather than as payout ratio alone. The substantial securities portfolio and associated dividend income provide additional financial capacity, but recurring operating cash generation should remain the primary basis for assessing the durability of distributions. The key constraint is the low 1.6% operating margin and the large difference between Q1 net income and the full-year net-income target. Dividend sustainability is therefore closely linked to delivery of the forecasted second-half profit recovery and continued disciplined working-capital management.
Risk Assessment
Business risks include Sugar sales declined 16.6% year on year to ¥10.58bn, and the sugar business remained loss-making at ¥0.06bn; a failure to sustain the loss reduction would materially weaken consolidated operating earnings., Gross margin of 23.7% remains below the 25-40% food-industry healthy range, indicating continued sensitivity to beet yield, sugar-market conditions, imported commodity costs, energy, packaging and logistics expenses., Inventory-related alerts are material: DIO is flagged at 188 days and inventory days are also flagged at 149 days, both above relevant warning levels. Inventories of ¥19.43bn tie up capital and expose the group to valuation, demand and commodity-price risks., The cash conversion cycle is flagged at 222 days, above the 120-day warning benchmark. This indicates a structurally working-capital-intensive operating model and raises the importance of inventory turnover and collection discipline., Real estate generated ¥1.75bn of Q1 segment profit, or the largest contribution among reporting segments. This concentration means consolidated profit is partly dependent on a business with different cyclicality from the core sugar and food operations., Food safety, labeling and regulatory compliance, weather-related agricultural supply disruption, changing consumer preferences and private-brand competition remain relevant sector risks for the food and sugar businesses..
Financial risks include The 45.2% effective tax rate triggered the high-tax-burden alert and reduced the tax burden to 0.548. If this rate persists, net-income conversion will remain weaker than pre-tax profitability suggests., The 1.6% EBIT margin triggered the low-operating-efficiency alert, while ROIC of 0.8% triggered the capital-efficiency alert. Both indicate limited earnings capacity relative to the capital employed., All reported debt is short term, triggering the refinancing-risk alert. The risk is currently mitigated by only ¥0.04bn of debt and ¥5.32bn of cash, but debt maturity composition should be monitored if borrowing rises., Investment securities total ¥26.86bn, and securities valuation movements contributed to ¥1.73bn of other comprehensive income in Q1. Equity and comprehensive income are therefore sensitive to market-price changes..
Key concerns include The full-year net-income forecast requires a substantial acceleration after Q1, as progress is only 6.9% versus a standard 25% first-quarter pace., Ordinary income relies materially on ¥0.35bn of dividend income, which exceeded operating income of ¥0.24bn; recurring operating-margin improvement is more important than investment income for underlying earnings quality., The high inventory-day and long-cash-conversion-cycle alerts require close monitoring despite the year-on-year inventory reduction., The high tax burden, low EBIT margin and low ROIC are the principal constraints on the return profile..
Investment Implications
Key takeaways include Q1 operating profit recovered to ¥0.24bn from a ¥0.09bn loss, driven by a 380bp gross-margin expansion., The sugar segment materially reduced its loss, but it has not yet returned to profitability., Real estate is the core business by Q1 segment-profit contribution, generating ¥1.75bn of segment profit., The balance sheet is exceptionally liquid and lightly levered, with a 490.6% current ratio, 80.8% equity ratio and negligible interest-bearing debt., The earnings outlook requires a pronounced post-Q1 acceleration, particularly for net income., The prospective dividend implies a 63.7% payout ratio based on full-year guidance, while the rise in treasury stock indicates additional shareholder-return activity..
Metrics to watch include Sugar segment sales and the timing of a return to positive segment profit, Gross margin and EBIT margin, currently 23.7% and 1.6%, respectively, Inventory days, inventory balance and cash conversion cycle, Progress toward full-year operating income of ¥1.30bn and net income of ¥4.80bn, Dividend income and securities valuation movements relative to recurring operating income, Effective tax rate and ROIC recovery from the current 0.8%.
Regarding relative positioning, The company is positioned as a financially conservative, asset-rich sugar and food group with meaningful real-estate and investment-income support. Its liquidity and solvency compare favorably with typical leveraged industrial businesses, but operating profitability, capital efficiency and working-capital intensity remain weaker than food-industry benchmarks. Near-term performance is more dependent on successful sugar-margin normalization and seasonal execution than on balance-sheet repair.