Kura Sushi (2695) FY2026 Q1 Earnings Report

Quick View

Executive Summary

In Q1 of the fiscal year ending October 2026, higher profits in the domestic business more than offset the widening loss in North America, resulting in increases in both revenue and profit. Revenue was ¥629.2B (+7.5% YoY), operating income was ¥15.1B (+13.6%), ordinary income was ¥16.2B (+12.0%), and net income attributable to owners of the parent was ¥10.8B (+16.8%). Consolidated net income, including the portion attributable to non-controlling interests, was ¥8.0B, down -6.9% YoY; changes in profit attributable to non-controlling interests were the factor behind the divergence between the two figures. Operating income growth exceeding revenue growth was driven by an improvement in the SG&A expense ratio.

Factors Affecting Performance

【Revenue】Revenue was ¥629.2B, representing a +7.5% YoY increase. By segment, Japan generated ¥449.1B (71.4% composition ratio, YoY+4.7%), North America generated ¥111.3B (17.7%, YoY+15.8%), and Asia generated ¥68.8B (10.9%, YoY+13.9%), with the overseas businesses posting relatively higher growth rates.

【Profit and Loss】Operating income was ¥15.1B (YoY+13.6%). The improvement in the SG&A expense ratio to 56.2% (down approximately 20bp YoY) more than offset the gross profit margin of 58.6% (down approximately 7bp YoY), resulting in profit growth exceeding revenue growth. Ordinary income of ¥16.2B compared with profit attributable to owners of the parent of ¥10.8B reflects an effective tax rate of approximately 50% and profit attributable to non-controlling interests of (-¥2.7B), which caused the divergence between the two figures. Extraordinary loss was limited to a ¥0.1B loss on disposal of fixed assets. Overall, the company posted increases in both revenue and profit.

Segment Analysis

The Japan segment generated revenue of ¥449.1B (YoY+4.7%) and segment profit of ¥20.6B (+37.8%), with a profit margin of 4.6%, making it the core contributor to consolidated profit. North America posted higher revenue of ¥111.3B (+15.8%), while its segment loss widened from ¥1.4B in the same period last year to ¥4.5B, resulting in a profit margin of negative 4.1%. Asia generated revenue of ¥68.8B (+13.9%), but segment profit remained at ¥0.1B (-88.2%), resulting in a profit margin of 0.1% and a limited contribution of growth to profit. Segment profit is calculated on an ordinary income basis and therefore differs in definition from consolidated operating income. The gap in profit margins between Japan and Asia/North America is widening, making the monetization of the overseas businesses a key inflection point for consolidated profitability.

Key Financial Metrics

【Profitability】The operating margin was 2.4%, improving from 2.3% in the same period last year, but it remains low relative to generally accepted profitability levels. The gross profit margin of 58.6% declined by approximately 7bp YoY, while the SG&A expense ratio of 56.2% declined by approximately 20bp. ROE was 0.9%. Against profit before tax of ¥16.1B, income taxes and other taxes were ¥8.0B, resulting in an effective tax rate of approximately 50%; the tax burden is a factor weighing on profit. 【Cash Quality】Cash and deposits were ¥216.7B, down 10.3% from the end of the previous fiscal year, but the company maintains sufficient liquidity relative to current liabilities of ¥297.1B. 【Investment Efficiency】Property, plant and equipment increased to ¥1036.6B, up +7.6% YoY, indicating continued expansion of investments in stores and equipment. 【Financial Soundness】The equity ratio was 54.8%, improving from the equivalent of 48.7% in the previous fiscal year. Interest-bearing debt consisted only of ¥10.0B in short-term borrowings and remained limited, indicating restrained financial leverage.

Cash Flow Analysis

Although detailed disclosure of the cash flow statement is unavailable, funding trends can be assessed from changes in the balance sheet. Cash and deposits declined by ¥24.9B to ¥216.7B from ¥241.7B at the end of the previous fiscal year, while property, plant and equipment increased by ¥72.9B. Investment in stores and equipment therefore appears to have been the primary cause of the decline in cash balances. Long-term lease obligations increased by ¥39.3B, suggesting that part of the investment funding may have been financed through leases. Short-term borrowings were limited to ¥10.0B, and cash balances substantially exceeded this amount, leaving ample room for short-term funding needs.

Quality of Earnings

Operating income of ¥15.1B, after adding non-operating income of ¥2.1B and deducting non-operating expenses of ¥1.0B, resulted in ordinary income of ¥16.2B. Non-operating income remained at approximately 0.3% of revenue, with interest income of ¥1.2B, the main component, exceeding interest expenses of ¥0.9B. The company has low dependence on non-operating gains and losses and can be viewed as having a recurring earnings structure. Extraordinary loss was limited to a ¥0.1B loss on disposal of fixed assets, with a minimal impact on profit before tax. The divergence between ordinary income of ¥16.2B and profit attributable to owners of the parent of ¥10.8B is attributable to income taxes and other taxes of ¥8.0B (effective tax rate of approximately 50%) and the allocation of profit attributable to non-controlling interests. This reflects a structural tax burden and ownership structure rather than a temporary factor.

Earnings Forecast and Guidance

Q1 progress against the full-year forecast was 24.5% for revenue (¥629.2B / ¥2570.0B), 30.1% for operating income (¥15.1B / ¥50.0B), and 31.1% for ordinary income (¥16.2B / ¥52.0B). Revenue was broadly in line with the standard 25% progress level, while profit progress was somewhat ahead but not at a level that can be described as a significant upside surprise. The full-year plan assumes a -8.4% decline in operating income and a -15.8% decline in ordinary income from the previous fiscal year, and no revisions have been made to the earnings forecast. Whether the Q1 trend of profit growth can be maintained for the full year will depend on overseas profitability and cost trends in subsequent quarters.

Shareholder Returns

The annual dividend forecast for the fiscal year ending October 2026 is ¥30 per share without taking the stock split into account. Based on the full-year net income forecast of ¥30.0B and the weighted-average number of shares outstanding during the period of 39.74M shares, the estimated payout ratio is approximately 39.7%. No revision has been made to the dividend forecast. The company plans to conduct a 2-for-1 stock split, effective May 1, 2026. Accordingly, dividends will be stated on a pre-split basis for the end of Q2 and on a post-split basis for the fiscal year-end; this point should be noted.

Risk Factors

1. Concentration risk in the domestic business: The Japan segment accounts for 71.4% of revenue, creating a structure in which changes in domestic consumption conditions, food ingredient prices, and the competitive environment could have a significant impact on consolidated performance.

2. Deterioration in North American profitability: North America posted higher revenue of ¥111.3B (YoY+15.8%), while its segment loss widened to ¥4.5B and its profit margin fell to negative 4.1%. Revenue growth has been accompanied by widening losses, making the monetization of overseas store openings a key challenge.

3. Low return on invested capital: Annualized ROIC of 4.4% and an operating margin of 2.4% are both below the generally accepted quality benchmark of 5%. Store-related fixed costs and contractual obligations, including long-term lease obligations of ¥386.4B and asset retirement obligations of ¥42.9B (5.8% of liabilities), are weighing on profitability.

Industry Benchmark (Reference; Company Analysis)

Industry Benchmark (retail)

Profitability and Returns

Industry median data for the company’s profitability metrics has not been obtained. However, an operating margin of 2.4% is relatively low compared with typical levels in the retail and food-service industries.

Growth and Capital Efficiency

The revenue growth rate of 7.5% reflects the expansion of stores in Japan and overseas.

Source: Company compilation

Key Takeaways from the Earnings Results

1. In Q1, both operating income and profit attributable to owners of the parent increased by double digits, as improved SG&A efficiency in the domestic business boosted consolidated earnings. However, the operating margin remained at 2.4%, and sensitivity to cost fluctuations remains high.

2. Despite higher revenue, the North American segment’s loss widened from ¥1.4B in the same period last year to ¥4.5B, making the profitability of the overseas growth strategy a key focus going forward.

3. The full-year plan assumes declines of -8.4% in operating income and -15.8% in ordinary income. It is therefore too early to judge full-year profitability improvement based solely on Q1’s strong progress. Cash holdings and low interest-bearing debt support financial flexibility.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,714–¥1,813 for ±1% in the cost of equity, and ¥1,747–¥1,773 for ±0.1 in ω.

Notes:

• Since progress of net income against the full-year forecast (36%) exceeds the standard level (25%), forecast EPS has been adjusted upward within a maximum range of +10% (because companies ahead of forecast progress tend to outperform their forecasts; the adjustment 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 / 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 forecast or guarantee future share prices.)

---

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. The 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---

---

AI Financial Analysis

Executive Summary

FY2026 Q1 was a solid revenue-growth quarter with modest operating-margin improvement, although absolute profitability and capital efficiency remain low for the asset base. Consolidated revenue increased 7.5% year on year to ¥62.92bn. Operating income rose 13.6% to ¥1.51bn, outpacing sales growth. Ordinary income increased 12.0% to ¥1.62bn. Profit attributable to owners of parent increased 16.8% to ¥1.08bn, equivalent to basic EPS of ¥27.08. The gross margin was 58.6%, down approximately 7bp from 58.7% a year earlier. The operating margin improved approximately 13bp to 2.4% from 2.3%, showing that SG&A growth of 7.1% was slightly below revenue growth. The parent-attributable net margin improved approximately 14bp to 1.7%. Japan was the core business, generating ¥44.91bn of sales and ¥2.06bn of segment ordinary income. Japan’s segment margin expanded to 4.6% from 3.5%, and was the principal source of consolidated earnings growth. North America delivered 15.8% sales growth to ¥11.13bn but its segment loss widened to ¥0.45bn from ¥0.14bn. Asia recorded 13.9% sales growth to ¥6.88bn, but segment profit declined sharply to ¥0.01bn from ¥0.85bn. Non-operating income was limited at ¥0.21bn, including ¥0.12bn of interest income, and did not materially determine the earnings result. A ¥0.01bn fixed-asset disposal loss was immaterial. The effective tax rate was high at 50.0%, reducing the conversion of pre-tax profit into reported earnings. Comprehensive income increased to ¥2.98bn, supported by ¥2.17bn of other comprehensive income, principally foreign-currency translation effects. Management retained its full-year forecast, which implies a materially slower second-half earnings run-rate than the Q1 result. The key forward implication is that the investment case depends on sustaining Japan’s margin recovery while narrowing North American losses and restoring Asian profitability.

Profitability Analysis

Annualized ROE was 4.8%, based on the provided DuPont decomposition of a 1.7% net profit margin, 1.552x asset turnover, and 1.82x financial leverage. The weakest DuPont element is the 1.7% margin, while the 1.552x annualized asset turnover is relatively supportive for a restaurant operator. Financial leverage is moderate rather than aggressive on the reported 1.82x measure. The operating margin improved to 2.4% from approximately 2.3% in the prior-year quarter, a 13bp expansion. This was achieved despite a 7bp gross-margin decline because SG&A rose 7.1%, below the 7.5% revenue increase. The modest operating leverage is constructive, but the 2.4% EBIT margin remains below the 5% threshold identified in the quality alert and leaves earnings sensitive to food costs, labor costs, and traffic volatility. The provided annualized ROIC of 4.4% is also below 5%, indicating that returns on the substantial store and equipment base remain inadequate. Japan’s segment ordinary margin rose 110bp to 4.6%, demonstrating improved domestic operating productivity. In contrast, North America’s segment margin deteriorated to negative 4.1% from negative 1.4%, making overseas loss containment the largest profitability issue. Asia’s margin fell to 0.1% from 1.4%, indicating that higher regional revenue has not translated into proportionate earnings. The 50.0% effective tax rate resulted in a tax burden of 0.670, below the 0.70 normal benchmark. Interest coverage of 15.86x remains strong, and the interest burden of 1.065 reflects that net interest income slightly exceeded interest expense.

Growth Assessment

Revenue growth was broad-based across all reported geographies: Japan grew 4.7%, North America 15.8%, and Asia 13.9%. Japan accounted for 71.4% of consolidated external revenue and remains the principal driver of both sales and profit. North America represented 17.7% of sales and Asia 10.9%, so the international business is meaningful to group growth but currently dilutive to earnings. Consolidated operating income growth of 13.6% exceeded revenue growth, reflecting limited but positive operating leverage. Profit attributable to owners rose faster still, by 16.8%, supported by a small improvement in non-operating balance and a modest reduction in minority-interest losses. Full-year revenue guidance is ¥257.0bn, implying Q1 progress of 24.5%, broadly in line with the standard 25% first-quarter pace. Q1 operating-income progress was 30.1% against the ¥5.0bn full-year target, 5.1 percentage points ahead of the standard pace. Ordinary-income progress was 31.1% against the ¥5.2bn target, also ahead of the standard pace. Parent-attributable profit progress was 35.9% against the ¥3.0bn forecast, 10.9 percentage points above the standard pace and therefore moderately ahead of plan. However, the unchanged forecast calls for full-year revenue growth of 4.9% but operating-income and ordinary-income declines of 8.4% and 15.8%, respectively. This forecast structure suggests management expects margin pressure or investment costs beyond Q1. The sustainability of top-line growth should therefore be assessed through Japan’s domestic margin retention, the pace of North American loss reduction, and the recovery of Asia’s segment margin.

Financial Health

Liquidity is adequate, with a current ratio of 124.7% and a quick ratio of 124.7%. Current assets of ¥37.06bn exceeded current liabilities of ¥29.71bn, producing working capital of ¥7.35bn. Cash and deposits were ¥21.67bn, equivalent to 21.74x short-term loans of ¥1.00bn. Interest-bearing debt disclosed as short-term loans was limited, and debt-to-capital was only 1.1%. Interest coverage of 15.86x provides a substantial buffer against the ¥0.95bn quarterly interest expense. The reported debt-to-equity ratio of 0.82x is below the 2.0x high-leverage warning level. However, the liability structure includes ¥386.38bn? No, ¥38.64bn of noncurrent lease obligations, making leases a major fixed commitment in a store-based operating model. Noncurrent liabilities increased to ¥43.57bn from ¥39.59bn year on year, principally alongside lease obligations. The quality alert regarding a 100% short-term debt ratio is technically valid because all disclosed borrowing matures in the short term; however, the refinancing impact is contained by the very small ¥1.00bn loan balance and substantial cash coverage. Asset retirement obligations were ¥4.29bn, equal to 5.8% of total liabilities, above the 5% alert threshold. This elevated ARO ratio reflects material future restoration obligations associated with the store network and raises fixed exit costs if locations are closed or rationalized. Total equity increased ¥26.07bn year on year to ¥88.87bn, supported by retained earnings and foreign-currency translation gains. Owners’ equity was ¥63.58bn, while non-controlling interests of ¥22.23bn remain significant and should be considered when evaluating earnings attributable to shareholders.

Notable B/S Changes

Total assets: +¥61.33bn (+3.9%) to ¥1,621.48bn? No, +¥6.13bn to ¥162.15bn - expansion was concentrated in the operating asset base. Property, plant and equipment: +¥7.28bn (+7.6%) to ¥103.66bn - continued investment in stores and related facilities increases the importance of store-level return discipline. Buildings: +¥2.53bn (+6.2%) to ¥43.35bn - reflects a larger physical footprint and raises fixed-cost exposure. Lease obligations, noncurrent: +¥3.93bn (+11.3%) to ¥38.64bn - growing lease commitments increase operating leverage and downside exposure if store productivity weakens. Cash and deposits: -¥2.50bn (-10.3%) to ¥21.67bn - liquidity remains ample relative to ¥1.00bn of short-term loans, but cash declined while the asset base expanded. Accounts receivable: +¥0.78bn (+12.4%) to ¥7.08bn - growth exceeded revenue growth and warrants monitoring as a working-capital indicator. Foreign-currency translation adjustment: +¥0.96bn to ¥4.06bn - overseas operations created a meaningful positive translation effect in equity and comprehensive income.

Cash Flow Quality

Cash-flow figures were not provided, so no operating-cash-flow-to-net-income conversion or free-cash-flow coverage calculation is presented. Balance-sheet liquidity is nevertheless supported by ¥21.67bn of cash and deposits. Accounts receivable increased 12.4% year on year to ¥7.08bn, faster than the 7.5% increase in revenue, and should be monitored for collection discipline. Trade payables decreased 2.5% to ¥8.24bn despite revenue growth, which may reduce the natural working-capital funding benefit usually available to a restaurant operator. Other payables declined 9.2% to ¥8.97bn. The combination of higher receivables and lower payables indicates less favorable working-capital direction than the income statement alone suggests. The group’s asset base is heavily physical, with property, plant and equipment representing 63.9% of total assets, making cash generation after maintenance and growth investment important to the durability of returns. The small ¥0.13bn loss on disposal of fixed assets is not material to earnings quality but is consistent with ongoing store-asset turnover.

Dividend Sustainability

The company has not revised its dividend outlook. Management states that the annual dividend would be ¥30 per share without reflecting the planned two-for-one stock split effective 1 May 2026. The announced split changes the per-share presentation of the interim and year-end dividend, so a payout ratio based on the reported forecast EPS is not calculated here. Retained earnings were ¥450.24bn? No, ¥45.02bn, providing a meaningful accounting buffer relative to parent-attributable Q1 profit of ¥1.08bn. Dividend sustainability will ultimately depend on operating cash generation and store-investment requirements, particularly given the ¥103.66bn property, plant and equipment base and ¥38.64bn lease obligations. The unchanged dividend outlook is consistent with management maintaining its capital-return policy while retaining flexibility for operations and overseas development.

Risk Assessment

Business risks include North America is the highest-impact operating risk: segment sales grew 15.8% to ¥11.13bn, but the loss widened to ¥0.45bn from ¥0.14bn, reducing the profit benefit of international expansion., Asia’s segment profit fell to ¥0.01bn from ¥0.85bn despite 13.9% sales growth, indicating acute margin pressure and execution risk in the region., The 2.4% EBIT margin is low, leaving group earnings highly exposed to food-input inflation, labor-market tightness, utilities, customer traffic, and promotional intensity., The restaurant industry faces consumer-spending sensitivity and competition within Japan’s value dining and conveyor-belt sushi markets; low margins limit capacity to absorb pricing competition., The heavy store asset base creates location-performance and lease-commitment risk if sales productivity weakens..

Financial risks include The 100% short-term debt ratio indicates that all disclosed ¥1.00bn borrowing is subject to refinancing, although the risk is mitigated by ¥21.67bn of cash and 21.74x cash coverage., Lease obligations of ¥38.64bn are material fixed commitments and increased 11.3% year on year, increasing sensitivity to store-level underperformance., Asset retirement obligations of ¥4.29bn, or 5.8% of liabilities, are elevated and may increase the cash cost of store closures or relocations., The effective tax rate of 50.0% depressed profit conversion and could continue to constrain net-income growth if the mix of taxable earnings remains unfavorable., Foreign-currency translation contributed ¥2.17bn to other comprehensive income, highlighting exposure of equity and overseas assets to exchange-rate movements..

Key concerns include Annualized ROIC of 4.4% and annualized ROE of 4.8% are below 5% and 8%, respectively, indicating insufficient returns on the group’s capital and asset base., The core Japan business improved materially, but consolidated earnings remain dependent on whether overseas losses can be narrowed rather than merely offset by domestic gains., Full-year guidance implies earnings deceleration after a Q1 result that was ahead of the normal progress rate, making the outlook conservative but also signaling anticipated cost pressure..

Investment Implications

Key takeaways include Japan is the core business, accounting for 71.4% of revenue and generating ¥2.06bn of segment ordinary income with a 4.6% margin., Q1 revenue and operating profit growth were positive, with operating-margin expansion despite a marginal gross-margin decline., North American and Asian earnings trends are the main constraint on consolidated margin expansion., The balance sheet has adequate near-term liquidity and low disclosed borrowing, but lease liabilities are substantial relative to operating profit., Capital efficiency remains the central fundamental issue, with annualized ROIC of 4.4% and annualized ROE of 4.8%..

Metrics to watch include Japan segment ordinary margin and its ability to remain above the FY2026 Q1 level of 4.6%, North America segment loss, which was ¥0.45bn in FY2026 Q1, Asia segment margin recovery from 0.1%, Consolidated EBIT margin relative to the current 2.4%, Receivables and trade-payables trends as indicators of working-capital discipline, Lease obligations and asset retirement obligations relative to store-network expansion, Progress against the ¥257.0bn revenue, ¥5.0bn operating-income, and ¥3.0bn parent-attributable-profit full-year forecasts.

Regarding relative positioning, くら寿司 combines strong domestic scale and a high gross-margin business model with a comparatively low consolidated operating margin and sub-5% annualized ROIC. Its liquidity is stronger than its short-term borrowing profile alone would suggest, but its international profit volatility and substantial lease-backed operating commitments differentiate it from a purely domestic, asset-light restaurant operator.