マルサンアイ (2551) FY2026 Q1 Earnings Report

Quick View

Executive Summary

Despite a decline in revenue, net income increased, making profit improvement without revenue growth the defining feature of the quarter. Revenue was ¥8.47B (-2.6% YoY), operating income was ¥0.43B (-9.2%), ordinary income was ¥0.50B (-1.8%), and quarterly net income attributable to owners of the parent was ¥0.43B (+16.4%). While the gross profit margin improved to 28.1% from 27.1% in the same period of the previous year, the SG&A expense ratio rose to 23.0%, resulting in lower operating income. The increase in net income was largely attributable to non-operating and extraordinary factors, including foreign exchange gains of ¥0.09B, gains on the sale of investment securities and fixed assets, and a lower effective tax rate of 20.0% versus 30.3% in the same period of the previous year.

Factors Affecting Performance

【Revenue】Revenue declined 2.6% year on year to ¥8.47B. By segment, Soymilk generated ¥7.44B (87.8% of total revenue) and Miso generated ¥0.30B (3.5%), indicating a structure in which the performance of the core Soymilk Business drives overall results. Although detailed qualitative information regarding the factors behind the revenue decline is limited, changes in volume, pricing, or product mix are considered to have had an impact.

【Profitability】Gross profit increased slightly to ¥2.38B from ¥2.36B in the previous year, and the gross profit margin improved by approximately 1.0pt to 28.1%. Meanwhile, SG&A expenses increased 3.6% year on year to ¥1.95B, causing the SG&A expense ratio to rise by approximately 1.4pt to 23.0%; consequently, operating income declined 9.2% to ¥0.43B. Ordinary income was ¥0.50B (-1.8%), partially offsetting the impact of lower operating income due to a foreign exchange gain of ¥0.09B, equivalent to 20.9% of operating income. Extraordinary income of ¥0.03B, comprising gains on the sale of investment securities and fixed assets, was recorded, while extraordinary losses were minimal, thereby increasing income before taxes. The effective tax rate declined to 20.0% from 30.3% in the same period of the previous year, and quarterly net income attributable to owners of the parent rose to ¥0.43B (+16.4%). Since net income increased through non-operating and extraordinary gains and a lower tax burden despite the decline in revenue, the results can be generally characterized as lower revenue but higher net income.

Segment Analysis

The Soymilk Business is the earnings core, with revenue of ¥7.44B (87.8% of total revenue), operating income of ¥1.44B, and a profit margin of 19.4%. The Miso Business generated revenue of ¥0.30B (3.5% of total revenue), operating income of ¥0.07B, and a profit margin of 23.4%, showing a higher profit margin than Soymilk, although its scale is limited. Combined revenue from the two segments was ¥7.74B, and the difference from consolidated revenue of ¥8.47B is considered to derive from other businesses and adjustments. The potential to expand the scale of the highly profitable Miso Business and maintain the profitability of the core Soymilk Business will be key areas of focus going forward.

Key Financial Metrics

【Profitability】The operating margin was 5.1%, down approximately 0.4pt from 5.4% in the same period of the previous year, while the net profit margin was 5.0%, improving approximately 0.8pt from 4.2% in the same period of the previous year. The gross profit margin was 28.1%, approximately 1.0pt higher than the 28.1% recorded in the same period of the previous year, although the increase in the SG&A expense ratio offset this improvement.【Cash Quality】The increase in net income relied heavily on non-operating and non-recurring factors, including foreign exchange gains, extraordinary income, and a lower tax burden. It should be noted that operating income declined.【Investment Efficiency】Annualized ROE was high at 23.4%; however, decomposition into a net profit margin of 5.0%, total asset turnover of 1.2x, and financial leverage of 3.85x indicates that leverage made a significant contribution.【Financial Soundness】The equity ratio was 26.0%, the current ratio was 109.9%, and the debt-to-equity ratio was relatively high at 2.85x. Short-term borrowings increased 166.7% year on year to ¥0.80B, indicating a rising dependence on short-term funding.

Cash Flow Analysis

As the cash flow statement has not been disclosed in the available data, funding trends are analyzed based on changes in the balance sheet. Cash and deposits increased 13.2% year on year to ¥3.51B, while short-term borrowings increased from ¥0.30B to ¥0.80B and long-term borrowings increased from ¥5.56B to ¥5.98B. This suggests that funding through borrowings may have supported the increase in cash and deposits. Property, plant and equipment increased 7.1% year on year to ¥12.63B, indicating continued investment in land, buildings, and machinery and equipment. In terms of working capital, accounts receivable declined slightly to ¥6.18B, while inventories increased to ¥1.24B; the impact on liquidity is therefore considered limited.

Earnings Quality

The increase in net income this quarter was driven more by non-operating and extraordinary gains and a lower tax burden than by recurring operating activities, warranting a cautious assessment from an earnings-quality perspective. While operating income declined 9.2% year on year, non-operating income included a foreign exchange gain of ¥0.09B, equivalent to 20.9% of operating income. Extraordinary income of ¥0.03B, consisting of a ¥0.01B gain on the sale of investment securities and a ¥0.01B gain on the sale of fixed assets, also increased income before taxes, while extraordinary losses remained minimal. In addition, the effective tax rate declined to 20.0% from 30.3% in the same period of the previous year, further increasing profit after tax. Excluding these temporary and non-recurring factors, operating earnings power deteriorated year on year. To achieve the full-year earnings plan, the company must improve core operating profitability without relying on foreign exchange trends.

Earnings Forecast and Guidance

The company forecasts full-year revenue of ¥32.20B (-2.1% from the previous fiscal year), operating income of ¥0.48B (-43.6%), and ordinary income of ¥0.41B (-52.4%), anticipating a significant decline in full-year earnings. As of Q1, progress rates were 26.3% for revenue, 88.6% for operating income, 123.8% for ordinary income, and 135.4% for net income attributable to owners of the parent. Progress for the profit items significantly exceeded the standard quarterly progress rate of 25%. This divergence suggests that the full-year plan may be conservative or that the company anticipates factors that will weigh on earnings from Q2 onward, such as higher expenses or foreign exchange losses. Q1 earnings benefited from temporary factors such as foreign exchange gains and extraordinary income. In comparing results with the full-year plan, the company may have formulated its forecast on the assumption that these non-recurring factors will fall away from Q2 onward.

Shareholder Returns

The company forecasts an annual dividend of ¥30.0 per share. Based on the period-average number of shares outstanding after deducting treasury shares of 2.241 million shares, total annual dividends are calculated at approximately ¥0.067B, resulting in an estimated payout ratio of approximately 21.4% against forecast net income attributable to owners of the parent of ¥0.314B. This level is well below the general sustainability benchmark of 60%, indicating a low dividend burden. However, given the debt-to-equity ratio of 2.85x and the increasing trend in short-term borrowings, the company’s overall capital allocation should be assessed with consideration of both its reliance on debt financing and the reproducibility of its earnings.

Risk Factors

1. Pressure on profitability from the rising SG&A expense ratio: While revenue declined 2.6% year on year, SG&A expenses increased 3.6%, causing the SG&A expense ratio to rise by approximately 1.4pt to 23.0%. Declining fixed-cost absorption amid lower revenue represents a structural risk that could pressure the operating margin.

2. Dependence on foreign exchange gains: The foreign exchange gain of ¥0.09B, the primary component of non-operating income, is equivalent to 20.9% of operating income. Ordinary income is susceptible to significant fluctuations due to exchange-rate movements, and maintaining ordinary income at Q1 levels could become difficult during periods of yen appreciation.

3. Expansion of financial leverage and short-term funding: The debt-to-equity ratio was 2.85x and the equity ratio was 26.0%. Short-term borrowings increased 166.7% year on year to ¥0.80B, while current maturities of long-term borrowings amounted to ¥1.50B. Against the backdrop of limited liquidity headroom, with a current ratio of 109.9%, the rising dependence on short-term funding is a key financial consideration.

Industry Benchmark (For Reference; Company Research)

Profitability and Returns

As industry median data is limited, relative assessment based on absolute levels is difficult.

Growth and Capital Efficiency

Similarly, comparison with the industry median is limited for growth metrics, and only the company’s figures are presented.

※Source: Company research

Key Points from the Earnings Results

1. The gross profit margin improved by approximately 1.0pt year on year, but the operating margin declined by approximately 0.4pt as the SG&A expense ratio rose by approximately 1.4pt. The increase in SG&A expenses without corresponding revenue growth will be a key factor in restoring operating leverage going forward.

2. The increase in net income relied heavily on non-recurring factors, including foreign exchange gains, gains on asset sales, and a lower effective tax rate. Together with the company’s full-year forecast for a significant decline in earnings, the progression of core operating earnings power from Q2 onward will be a key focus.

3. The sharp increase in short-term borrowings, up 166.7% year on year, and the debt-to-equity ratio of 2.85x indicate a structure in which asset expansion is being supported by increased liabilities. Monitoring funding trends is therefore considered useful.

Theoretical Share Price (Reference Value)

Sensitivity: ¥2,637–¥2,789 for a ±1% change in the cost of equity, and ¥2,695–¥2,723 for a ±0.1 change in ω.

Notes:

• Since progress of net income against the full-year forecast is 135%, exceeding the standard level of 25%, forecast EPS has been adjusted upward within a maximum range of +10% (because companies with leading progress tend to exceed their forecasts; adjustments may be excessive for businesses with strong seasonality).
• Since forecast ROE is below the cost of equity, the theoretical value is below book value per share.
• Net assets as of the end of the quarter are used (there is a timing difference relative to the full-year forecast).
• Since net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest-rate reference month: 2026-07 / This is a mechanically calculated value based solely on publicly disclosed data; it 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 based on XBRL earnings summary data. It does not recommend investment 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 discretion and responsibility, after consulting a professional as necessary.

---End of Report---