KOIKE-YA (2226) FY2026 Q3 Earnings Report

Quick View

Executive Summary

Although the Company secured revenue growth, increased burdens from raw materials, manufacturing costs, and other expenses reduced its ability to absorb costs, resulting in higher revenue but lower profit. Revenue was ¥465.7B (+3.5% YoY), maintaining a trend of revenue growth for the third consecutive period, while Operating Income declined to ¥27.0B (△15.3% YoY) and Ordinary Income fell to ¥26.8B (△16.8% YoY). Net Income attributable to owners of the parent was ¥16.5B (△12.6% YoY), and the Operating Income margin narrowed to 5.8%, approximately 1.3pt below the previous year’s level of approximately 7.1%. The key feature of the current period was that cost increases exceeding revenue growth placed pressure on profit margins.

Factors Affecting Financial Performance

【Revenue】Revenue increased 3.5% YoY to ¥465.7B, representing progress above the full-year forecast (+2.7%). By segment, Domestic generated ¥421.8B (90.6% composition ratio), while Overseas generated ¥50.6B (10.9% composition ratio), with both apparently contributing to revenue growth. The Overseas profit margin of 8.3% exceeded Domestic’s 5.9%, confirming the relative profitability advantage of the overseas business.

【Profit and Loss】The gross profit margin was 31.3%, within the industry-standard range; however, the SG&A expense ratio reached 25.5% (¥118.8B), absorbing the benefit of higher revenue and causing Operating Income to decline to ¥27.0B (△15.3% YoY). The extraordinary loss of ¥2.1B was primarily attributable to inventory disposal losses and, as a temporary factor, reduced Profit Before Tax (¥24.7B). The difference between Ordinary Income (¥26.8B) and Net Income (¥17.7B) was primarily attributable to income taxes of ¥7.0B and profit attributable to non-controlling interests of ¥1.2B; no particularly significant temporary tax factors were observed. In conclusion, the Company reported higher revenue but lower profit.

Segment Analysis

Domestic is the core business of the Company, with revenue of ¥421.8B (90.6% composition ratio), Operating Income of ¥25.0B, and a profit margin of 5.9%. Overseas generated revenue of ¥50.6B (10.9% composition ratio), Operating Income of ¥4.2B, and a profit margin of 8.3%, indicating higher profitability than Domestic. Although the overseas business remains limited in scale, its relative advantage in terms of profit margin is a point of interest when assessing future changes in the earnings structure.

Key Financial Indicators

【Profitability】The Operating Income margin of 5.8% narrowed by approximately 1.3pt from the previous year, while the Net Income margin remained at approximately 3.5%. The gross profit margin of 31.3% is within a healthy industry range, but the SG&A expense ratio of 25.5% is the primary factor behind the contraction in the profit margin.【Cash Flow Quality】Accounts receivable stood at ¥120.0B, corresponding to an annualized collection period of approximately 71 days relative to revenue, a level requiring monitoring from an asset-efficiency perspective. Inventories were ¥22.1B, and the inventory disposal loss of ¥2.1B included in extraordinary losses represented approximately 9.4% of the inventory balance, making it an item requiring attention from an inventory-management perspective.【Investment Efficiency】ROE was 8.6% (based on Net Income ÷ net assets), formed by the combination of the Net Income margin, total asset turnover of approximately 0.92x, and financial leverage of approximately 2.46x. This can be characterized as capital efficiency supported by financial leverage.【Financial Soundness】The Equity Ratio was 40.7%, down from 48.8% in the previous year. While total assets expanded to ¥504.8B (¥390.6B in the previous year), interest-bearing debt, including long-term borrowings of ¥81.2B, also increased. Current assets of ¥237.6B exceeded current liabilities of ¥178.8B, indicating a certain degree of short-term financial flexibility.

Cash Flow Analysis

As detailed disclosure of the cash flow statement is unavailable, cash flow trends are analyzed based on changes in the balance sheet. Cash and deposits amounted to ¥54.1B, up from ¥35.7B in the previous year. The expansion of total assets (¥390.6B→¥504.8B) corresponded with an increase in property, plant and equipment (¥243.3B, compared with ¥181.5B in the previous year) and an increase in long-term borrowings (¥81.2B, compared with ¥47.1B in the previous year), suggesting that capital expenditures may have been financed through borrowings. Accounts receivable increased to ¥120.0B, potentially indicating that a lengthening collection period has become a burden on working capital. Inventories also increased to ¥22.1B, and the occurrence of inventory-related disposal losses of ¥2.1B suggests that the qualitative management of inventories is affecting capital efficiency.

Earnings Quality

The difference between Ordinary Income of ¥26.8B and Profit Before Tax of ¥24.7B was primarily attributable to the extraordinary loss of ¥2.1B, a temporary factor mainly resulting from inventory disposal losses. Non-operating income of ¥0.6B (including dividend income of ¥0.1B and foreign exchange gains of ¥0.2B) and non-operating expenses of ¥0.9B (including interest expenses of ¥0.5B) were both small, indicating that financial and foreign exchange factors do not materially determine overall performance. Comprehensive income was ¥19.2B, and the difference from Net Income of ¥17.7B was primarily attributable to foreign currency translation adjustments of ¥1.5B, with no significant divergence observed in the underlying quality of earnings. Inventory-related losses included in extraordinary losses may reflect the quality of demand forecasting and inventory management, and should be monitored continuously when evaluating earnings quality.

Earnings Forecasts and Guidance

The progress rates for cumulative Q3 results against the full-year forecasts (Revenue of ¥610.0B, Operating Income of ¥38.0B, and Ordinary Income of ¥37.5B) were 76.3% for Revenue, 71.1% for Operating Income, and 71.4% for Ordinary Income. Revenue progress exceeded the standard 75% level, while profit progress was slightly below this level; therefore, recovery in the profit margin during the second half is a prerequisite for achieving the full-year forecasts. The remaining amount required to meet the full-year Operating Income forecast is approximately ¥11.0B, equivalent to approximately 40.6% of cumulative Q3 Operating Income.

Shareholder Returns

The full-year dividend forecast is ¥55 per share. Based on the full-year EPS forecast of ¥224.98, the forecast Payout Ratio is approximately 24.4%, a level indicating high sustainability on an earnings basis. The Q2 dividend was ¥0, suggesting that the annual dividend structure is primarily centered on the year-end dividend. No disclosure regarding share repurchases was identified, and shareholder returns are evaluated solely based on the Payout Ratio.

Risk Factors

1. Expansion of inventory-related losses: Disposal losses and other expenses included in extraordinary losses amounted to approximately ¥2.1B against inventories of ¥22.1B (approximately 9.4% of the inventory balance), requiring monitoring of the appropriateness of demand forecasting and inventory management.

2. Lengthening of the accounts receivable collection period: Accounts receivable of ¥120.0B corresponds to an annualized collection period of approximately 71 days relative to revenue and may affect working capital efficiency.

3. Declining cost absorption capacity: While Revenue increased +3.5%, the SG&A expense ratio rose to 25.5% and Operating Income declined △15.3%, suggesting that increases in raw material, manufacturing, and other costs may be progressing at a pace exceeding revenue growth.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (food_beverage)

Profitability and Returns

The Operating Income margin exceeds the industry median, while the Net Income margin is slightly below the industry median.

Growth and Capital Efficiency

The Revenue growth rate is approximately in line with the industry median.

※Source: Compiled by the Company

Key Points from the Financial Results

1. The Revenue progress rate of 76.3% was solid, but the progress rates for Operating Income and Ordinary Income remained in the 71% range, making recovery in the profit margin during the second half a prerequisite for achieving the full-year forecasts.

2. The inventory disposal loss, the primary component of extraordinary losses (approximately 9.4% of the inventory balance), is worth monitoring as an indicator of inventory management and demand forecasting accuracy.

3. The Equity Ratio declined to 40.7% (48.8% in the previous year), while the expansion of total assets corresponded with increases in property, plant and equipment and long-term borrowings. The impact of the degree of financial leverage on future capital efficiency warrants continued monitoring.

---

This report is an earnings analysis document automatically generated by AI based on XBRL financial results summary data. It does not recommend investment in any specific securities. The industry benchmarks are reference information compiled by the Company based on publicly available financial results data. Investment decisions should be made at your own responsibility, after consulting professionals as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q3 performance was mixed: revenue continued to grow, but profitability weakened materially as gross-margin pressure outweighed modest SG&A discipline. Cumulative revenue rose 3.5% YoY to ¥46.57bn. Operating income fell 15.3% to ¥2.70bn, while ordinary income declined 16.8% to ¥2.68bn. Profit attributable to owners of parent decreased 12.6% to ¥1.65bn. The operating margin contracted to 5.8% from 7.1% a year earlier, a deterioration of 129bp. Gross margin declined to 31.3% from 32.7%, down 137bp, indicating that cost of sales was the principal source of the earnings decline. SG&A expenses increased 3.2% YoY to ¥11.88bn, slightly below revenue growth, and the SG&A ratio improved marginally by approximately 8bp to 25.5%. Therefore, the margin compression was concentrated in manufacturing and procurement economics rather than a broad loss of overhead control. The net profit margin was 3.5%, down from approximately 4.2% in the prior-year period. A ¥2.09bn extraordinary loss related to inventory abandonment also reduced pre-tax and net earnings, although this charge was lower than the ¥2.96bn recorded in the prior-year period. The effective tax rate was 28.3%, producing a tax burden of 0.670. The company generated annualized ROE of 10.7%, which is within the 10-15% “good” benchmark range but is supported by a 2.46x financial-leverage factor. Revenue progress against the FY2026 forecast is 76.3%, broadly in line with the standard 75% Q3 level. Operating-profit progress is 71.1% and ordinary-income progress is 71.4%, both around 3.6-3.9 percentage points below the normal seasonal benchmark. Achieving the full-year forecast requires Q4 revenue of ¥14.43bn and operating income of ¥1.10bn, equivalent to a 7.6% Q4 operating margin. This required Q4 margin is above the cumulative 5.8% margin, making gross-margin recovery and inventory discipline central to delivery of the full-year plan. Balance-sheet expansion is substantial, led by a ¥6.18bn increase in PPE and a ¥4.41bn increase in interest-bearing loans. Liquidity remains adequate, but the increase in debt and receivable days raises the importance of cash conversion during the final quarter.

Profitability Analysis

The disclosed DuPont analysis indicates annualized ROE of 10.7%, decomposed into a 3.5% net profit margin, 1.230x asset turnover, and 2.46x financial leverage. The largest adverse movement is the profit-margin component: operating margin fell 129bp YoY to 5.8%, while net margin fell about 65bp to 3.5%. Gross margin decreased 137bp to 31.3%, whereas the SG&A ratio improved slightly to 25.5% from approximately 25.6%; this demonstrates that gross-profit deterioration, not SG&A deleveraging, drove the decline in operating income. Cost of sales increased 5.8% YoY, faster than revenue growth of 3.5%, consistent with pressure from inputs, production costs, packaging, energy, distribution, or an incomplete ability to pass inflation through pricing. The 31.3% gross margin remains within the 25-40% healthy range for packaged food companies, but its decline is material because the business has a relatively narrow operating-margin buffer. Operating income of ¥2.70bn represents only 71.1% of the ¥3.80bn full-year forecast after nine months, compared with revenue progress of 76.3%. The forecast therefore embeds a Q4 margin recovery to 7.6%, which would exceed both the Q3 cumulative margin and the FY2025 Q3 margin of 7.1%. Annualized ROA, calculated using annualized profit attributable to owners of parent and period-end assets, is approximately 4.4%; this is below the 5% threshold typically associated with a solid return profile. Interest burden remains manageable at 0.913, and interest coverage is very strong at 60.07x, so financing costs are not currently the main constraint on profitability. The primary earnings sensitivity is the company’s ability to restore gross-margin conversion while maintaining revenue growth.

Growth Assessment

Top-line growth of 3.5% demonstrates continued demand expansion, but the profit outcome indicates that revenue growth has not translated efficiently into earnings. The FY2026 revenue forecast of ¥61.00bn implies 2.7% full-year growth, so the 76.3% Q3 progress rate is broadly consistent with achieving the sales target. The implied Q4 revenue requirement is ¥14.43bn. The operating-income forecast of ¥3.80bn implies a required Q4 operating profit of ¥1.10bn, versus ¥2.70bn generated cumulatively through Q3. The implied Q4 operating margin of 7.6% requires a meaningful improvement from the cumulative 5.8% margin. The decline in gross margin despite revenue growth suggests that pricing, product mix, input-cost management, and manufacturing utilization will determine whether the required recovery is achievable. PPE increased 34.1% YoY to ¥24.33bn, including buildings of ¥12.15bn, machinery of ¥8.59bn, and construction in progress of ¥0.61bn. This asset build-out can support production capacity and efficiency over time, but it also increases the need for adequate utilization and returns on invested capital. One newly consolidated subsidiary may also have contributed to the expanded asset base and may affect comparability. The inventory-abandonment loss of ¥2.09bn is a non-recurring charge, but its relationship to inventory quality makes operational execution more important than a simple adjustment for one-off items would suggest.

Financial Health

Liquidity is adequate but not especially conservative. The current ratio is 132.9%, above 1.0x and therefore not indicative of an immediate liquidity shortfall, although it is below the 1.5x level generally viewed as robust. The quick ratio is 120.5%, confirming that current-liability coverage does not depend heavily on inventory liquidation. Working capital totals ¥5.89bn. Cash and deposits increased 51.7% YoY to ¥5.41bn and cover short-term loans by 3.38x. Short-term loans increased by ¥1.10bn, or 220.0%, to ¥1.60bn, while long-term loans rose by ¥3.41bn, or 72.3%, to ¥8.12bn. Total interest-bearing debt is ¥9.72bn, and debt/capital is 32.1%, within the sub-40% investment-grade benchmark. The reported debt-to-equity ratio is 1.46x, below the 2.0x aggressive-leverage warning level but above the conservative 1.0x reference point. Financial leverage of 2.46x and total liabilities equal to 59.3% of assets mean that shareholder returns are meaningfully exposed to changes in operating profitability. Maturity mismatch risk is contained because current assets of ¥23.76bn exceed current liabilities of ¥17.88bn, and only 16.5% of interest-bearing debt is short term. Interest coverage of 60.07x provides a substantial cushion against the current interest burden. The significant expansion in PPE to 48.2% of total assets and the accompanying loan growth indicate a more capital-intensive balance sheet; the strategic payoff depends on future operating-margin recovery and asset utilization. Defined-benefit obligations of ¥1.91bn should also be monitored as a fixed long-term liability.

Notable B/S Changes

Property, plant and equipment: +¥6.18bn (+34.1%) to ¥24.33bn, including buildings of ¥12.15bn and machinery of ¥8.59bn - substantial production-capacity and/or efficiency investment; future asset utilization and return generation are important. Long-term loans: +¥3.41bn (+72.3%) to ¥8.12bn - financing expansion increased long-term leverage, although the debt maturity profile remains predominantly long term. Short-term loans: +¥1.10bn (+220.0%) to ¥1.60bn - short-term borrowing rose sharply from a low base; cash coverage remains strong at 3.38x. Cash and deposits: +¥1.85bn (+51.7%) to ¥5.41bn - liquidity buffer improved alongside the larger debt and capital-investment base. Accounts payable, trade: +¥2.07bn (+42.7%) to ¥6.92bn - increased supplier financing supports working capital but should be assessed alongside inventory purchasing and payment terms. Accounts payable, other: +¥2.58bn to ¥4.51bn - a significant increase in non-trade current obligations contributed to the rise in current liabilities and merits monitoring within working-capital management.

Cash Flow Quality

Receivable and inventory indicators warrant close attention in assessing earnings conversion. DSO is 71 days, above the 60-day quality-alert threshold. The root cause is that trade receivables of ¥12.00bn represent 23.8% of total assets and increased 11.8% YoY, faster than revenue growth of 3.5%. In a branded packaged-food business, prolonged receivable collection can reflect channel mix, customer terms, or delayed collection from distributors and retailers; regardless of the cause, it ties up cash that could otherwise fund capital investment or debt reduction. The impact is a heightened risk that reported sales growth converts into cash more slowly than accounting profit. Inventory quality is also flagged because the ¥2.09bn inventory-abandonment loss equals 9.4% of reported finished-goods inventory of ¥2.22bn, well above the 5% alert threshold. This charge indicates a material write-down or disposal burden relative to the inventory base and may point to forecasting, product-mix, shelf-life, or stock-rotation challenges. Raw materials of ¥2.11bn, finished goods of ¥2.22bn, and work in process of ¥0.02bn indicate that both procurement and finished-goods management are relevant to future working-capital discipline. The inventory-abandonment loss is lower than the prior-year ¥2.96bn charge, but the current ratio to finished-goods inventory remains elevated. Cash and deposits increased by ¥1.85bn YoY to ¥5.41bn, providing a liquidity buffer alongside the higher debt balance. The disclosed financial data therefore support a focus on receivable collection, inventory turns, and the recurrence of disposal losses as the key markers of cash-flow quality.

Dividend Sustainability

The full-year dividend forecast is ¥55 per share. Against forecast EPS of ¥224.98, the implied dividend-only payout ratio is approximately 24.4%. This is well below the 60% sustainability benchmark and leaves a substantial earnings retention buffer. The Q2 dividend was ¥0, consistent with a year-end-oriented distribution schedule. Forecast profit attributable to owners of parent is ¥2.40bn, while the implied aggregate dividend payment at ¥55 per share is approximately ¥0.59bn based on 10.67 million issued shares. The planned distribution is therefore modest relative to forecast earnings and retained earnings of ¥155.88bn. Dividend sustainability will principally depend on maintaining forecast profitability and containing the cash demands associated with the expanded PPE base, receivable collection, inventory management, and higher interest-bearing debt. The currently forecast payout does not appear to be the major balance-sheet constraint.

Risk Assessment

Business risks include Gross-margin risk: cost of sales rose 5.8% YoY versus 3.5% revenue growth, reducing gross margin by 137bp. For a snack and packaged-food manufacturer, exposure to agricultural inputs, edible oils, seasonings, packaging, energy, and logistics costs can compress margins if pricing actions lag cost inflation., Inventory-management risk: the ¥2.09bn inventory-abandonment loss equals 9.4% of finished-goods inventory. The high ratio raises the risk of recurring disposal costs, product obsolescence, demand-forecasting errors, or insufficient inventory rotation., Receivable-collection risk: DSO of 71 days exceeds the 60-day alert threshold. Slower cash collection from retail, wholesale, or distribution channels can weaken operating cash conversion despite positive revenue growth., Execution risk on capital investment: PPE increased ¥6.18bn YoY to ¥24.33bn. New manufacturing assets must generate sufficient volume, productivity, quality improvement, or margin enhancement to justify the larger capital base., Consumer and channel risk: snack-food demand can be affected by consumer preference changes, private-brand competition, retailer bargaining power, and the ability to sustain pricing in a value-sensitive category..

Financial risks include Leverage increased alongside capital investment, with short-term and long-term loans rising by a combined ¥4.41bn YoY. Although interest coverage remains strong, higher leverage amplifies the effect of any sustained margin weakness., The current ratio of 132.9% remains above 1.0x but below the 1.5x healthy benchmark. Liquidity is adequate, yet less conservative than the quick ratio alone may imply given higher payables and debt., Financial leverage of 2.46x supports the 10.7% annualized ROE. This makes ROE more sensitive to changes in operating earnings than a lower-leverage capital structure would..

Key concerns include Highest priority—gross-margin recovery: the company needs a 7.6% implied Q4 operating margin to meet full-year operating-income guidance, versus a 5.8% cumulative Q3 margin., High priority—inventory quality: the 9.4% writedown-to-finished-goods-inventory ratio is the clearest operational quality alert and should be monitored for recurrence., High priority—working-capital conversion: DSO of 71 days may constrain cash generation while the company is funding a significantly larger PPE base., Moderate priority—capital-return execution: increased PPE and loans can be constructive if they improve capacity and efficiency, but they require demonstrable returns to avoid lower asset productivity..

Investment Implications

Key takeaways include Revenue momentum remains positive at +3.5% YoY, but profit conversion has weakened materially., Operating-margin compression of 129bp was driven predominantly by a 137bp gross-margin decline, while SG&A discipline was broadly maintained., The FY2026 sales forecast appears broadly on track, but operating-income progress of 71.1% versus the 75% Q3 benchmark places greater weight on a Q4 margin rebound., Annualized ROE of 10.7% is acceptable, but it is supported by 2.46x financial leverage rather than a high net-margin profile., The balance sheet has become more capital intensive and more leveraged following substantial PPE and debt expansion., The forecast ¥55 DPS implies a conservative 24.4% dividend payout ratio..

Metrics to watch include Gross margin and operating margin relative to the 7.6% implied Q4 operating-margin requirement, Cost of sales growth relative to sales growth, Inventory-abandonment losses and the writedown-to-inventory ratio, DSO, trade-receivable growth, and receivable collection trends, PPE utilization and returns from the expanded buildings and machinery base, Interest-bearing debt, debt/capital, and interest coverage, Progress toward ¥61.00bn revenue, ¥3.80bn operating income, and ¥2.40bn profit attributable to owners.

Regarding relative positioning, The company retains a healthy food-industry gross margin of 31.3% and strong interest coverage, but its 5.8% operating margin is below the 8% level generally associated with stronger profitability. Its 10.7% annualized ROE is within the good benchmark range, though the return profile is more leverage-dependent than margin-led. The principal differentiator over the next reporting period will be whether the company can convert its revenue growth and enlarged production asset base into a sustainable gross-margin recovery.