DAISHO (2816) FY2026 Q3 Earnings Report

Quick View

Executive Summary

Cumulative results for the current Q3 increased revenue, while profit remained broadly at the previous-year level to slightly lower, with the key point being that higher SG&A expenses absorbed the benefit of revenue growth. Revenue was ¥21.63B (+3.8% YoY), and Operating Income was ¥1.32B (+1.0% YoY), essentially flat. Ordinary Income was ¥1.30B (-2.0% YoY), and Net Income was ¥0.88B (-1.5% YoY). The gross margin improved slightly to 38.7% from the previous year, but the SG&A ratio rose to 32.6%, causing the Operating Income margin to decline to 6.1%. In addition, deterioration in non-operating expenses, including higher interest expenses, weighed on Ordinary Income.

Factors Affecting Performance

【Revenue】Revenue was ¥21.63B, representing a 3.8% YoY increase. Gross profit also grew at almost the same rate to ¥8.37B (+3.9% YoY), and the gross margin improved slightly to 38.7% from 38.6% in the previous year. Resilience was confirmed at both the top-line and gross profit levels.

【Profit and Loss】SG&A expenses increased 4.4% YoY to ¥7.05B, expanding at a pace exceeding the 3.8% revenue growth rate. As a result, the Operating Income margin declined to 6.1% from 6.3% in the previous year, while Operating Income remained at ¥1.32B (+1.0% YoY). Furthermore, non-operating income and expenses deteriorated, including an increase in interest expenses from ¥0.019B to ¥0.042B. Consequently, Ordinary Income declined to ¥1.30B (-2.0% YoY), and Net Income declined to ¥0.88B (-1.5% YoY). The overall pattern was one of higher revenue but lower earnings, as cost increases could not be fully offset by revenue growth.

Key Financial Indicators

【Profitability】The Operating Income margin declined to 6.1% from 6.3% in the same period of the previous year, while the Net Income margin also declined to 4.1% from 4.3% in the previous year. The gross margin remained at 38.7%, indicating that cost control is generally functioning, but higher SG&A expenses are putting pressure on profitability.【Cash Quality】Accounts receivable increased significantly to ¥7.02B from the previous year, expanding at a pace well above the increase in revenue. Inventories also increased to ¥1.83B, indicating a delay in the conversion of increased revenue into cash.【Investment Efficiency】ROE (annualized) was 11.2%, comprising the 4.1% Net Income margin, total asset turnover, and financial leverage. The expansion of financial leverage made a substantial contribution, and capital efficiency is primarily supported by the use of debt financing.【Financial Soundness】The Equity Ratio declined to 43.7% from 52.4% in the previous year. While total assets expanded to ¥24.08B, short-term borrowings stood at ¥3.10B and cash and deposits remained at ¥1.64B, indicating that liquidity headroom has narrowed compared with the previous year.

Cash Flow Analysis

As cash flow statement data have not been disclosed, funding trends are analyzed based on changes in the balance sheet. Cash and deposits decreased significantly to ¥1.64B from ¥2.59B in the previous year, while accounts receivable increased to ¥7.02B and inventories increased to ¥1.83B, suggesting that expansion in working capital associated with operating activities is putting pressure on cash balances. At the same time, buildings and structures increased to ¥5.31B, while construction in progress declined significantly, suggesting that capital expenditures progressed and were transferred to the relevant fixed-asset accounts. This may also have contributed to funding needs. On the financing side, interest-bearing liabilities, including short-term borrowings of ¥3.10B, increased, suggesting that the company is covering the increase in working capital and capital expenditures through short-term borrowings.

Earnings Quality

Current-period earnings included virtually no extraordinary gains or losses (extraordinary loss: ¥0.00B), and it is noteworthy that temporary factors occurring in the previous year, such as impairment losses and store closure losses, had been eliminated in the current period. Meanwhile, non-operating income and expenses deteriorated from net income of ¥0.02B in the previous year to net expenses of ¥0.04B in the current period, primarily due to increased interest expenses (¥0.019B→¥0.042B), which can be viewed as a change in the recurring cost structure. The sharp increase in accounts receivable and the increase in inventories indicate that accruals—assets that have not yet been collected or converted into cash—are accumulating ahead of revenue growth, potentially creating a time lag before reported earnings are converted into cash. Overall, the disappearance of extraordinary items makes earnings quality appear more stable, but the expansion of working capital requires monitoring from the perspective of the cash backing of earnings.

Earnings Forecasts and Guidance

Under the full-year company forecast, Revenue is expected to be ¥27.50B (+4.8% YoY), while cumulative Q3 Revenue reached 78.7% of the forecast, exceeding the standard 75% level. Meanwhile, against full-year forecasts of ¥0.60B for Operating Income, ¥0.60B for Ordinary Income, and ¥0.42B for Net Income, cumulative actual results were ¥1.32B, ¥1.30B, and ¥0.88B, respectively, already substantially exceeding the full-year forecasts in all cases (progress rates of approximately 220%, 217%, and 210%, respectively). This situation indicates that the full-year earnings forecasts are not consistent with cumulative actual results, and whether the company will revise and update its earnings forecasts and disclosures will be an item for future confirmation.

Shareholder Returns

The Q2 dividend was ¥9.00 per share, and the Payout Ratio based on cumulative Net Income of ¥0.88B remained low at approximately 9.8%. The company’s full-year dividend forecast is ¥18.00, and the full-year Payout Ratio based on forecast EPS of ¥43.51 is approximately 41.4%, within the generally sustainable range of below 60%. Retained earnings of ¥9.30B account for the majority of net assets of ¥10.52B, providing a certain degree of depth to the source of dividends. As no data on share repurchases were presented, this report evaluates the Payout Ratio based solely on dividends.

Risk Factors

1. Increase in accounts receivable and extension of collection periods: Accounts receivable increased 114.2% YoY to ¥7.02B, and the increase of ¥3.74B substantially exceeded the ¥0.78B increase in revenue. Delayed collections or changes in transaction terms could place pressure on working capital and require monitoring.

2. Greater reliance on short-term funding: Short-term borrowings of ¥3.10B account for more than half of interest-bearing liabilities and exceed cash and deposits of ¥1.64B. Cash and deposits declined 36.4% YoY, and refinancing of short-term debt or changes in the funding environment could affect liquidity.

3. Decline in margins due to higher SG&A expenses: SG&A expenses increased 4.4% YoY, exceeding the 3.8% revenue growth rate, and the Operating Income margin declined to 6.1%. If cost increases, including logistics and personnel expenses, continue to outpace revenue growth, the downward trend in margins could become structural.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (food_beverage)

Profitability and Returns

The company’s profitability is slightly above the industry median, with both the Operating Income margin and Net Income margin positioned favorably within the median range.

Growth and Capital Efficiency

The Revenue growth rate is slightly above the industry median but does not reach the IQR upper limit of 4.7%, placing the company between the middle and upper range within the industry.

※Source: Compiled by the Company

Key Points from the Financial Results

1. Despite higher revenue, Operating Income, Ordinary Income, and Net Income all either stagnated or declined, with cost pressures from higher SG&A expenses and interest expenses affecting the quality of earnings.

2. A sharp increase in accounts receivable and a decrease in cash and deposits are occurring simultaneously, and the impact of working capital expansion on cash management should continue to be monitored as a structural change.

3. Cumulative Q3 actual results have already substantially exceeded the full-year earnings forecasts (including Operating Income of ¥0.60B), making the consistency between forecasts and actual results and the possibility of future forecast revisions key points of interest in the financial data.

Theoretical Share Price (Reference Value)

Sensitivity: ¥881–¥931 for a ±1% change in the cost of equity, and ¥900–¥909 for a ±0.1 change in ω.

Notes:

• Because Net Income progress against the full-year forecast is 210%, exceeding the standard 75%, forecast EPS has been adjusted upward within an upper limit of +10% (because companies ahead of schedule in terms of progress tend to outperform forecasts. For businesses with strong seasonality, the adjustment may be excessive).
• Because 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 time lag relative to the full-year forecast).
• Because net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model (Ohlson-type, explicit five-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 the future share price.)

---

This report is an earnings analysis document automatically generated by AI through analysis of XBRL earnings flash 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 where necessary.

---End of Report---