PICKLES HOLDINGS (2935) FY2027 Q2 Earnings Report

Quick View

Executive Summary

Cumulative results for FY2027 Q2 showed declines in both revenue and earnings. The decline in Operating Income (21.9%) significantly exceeded the decrease in Revenue (3.6%), making deterioration in core business profitability the most important issue. Revenue was ¥21.52B (down 3.6% YoY), and Operating Income was ¥1.22B (down 21.9%). Net Income attributable to owners of the parent was ¥0.85B (down 23.2%). The main factors were a decrease in gross profit (approximately ¥0.29B) and an increase in SG&A expenses (approximately ¥0.06B), while the impact of extraordinary gains and losses was small. The key consideration in assessing earnings quality is that the decline was driven by the core business rather than by temporary factors.

Factors Behind Performance Changes

【Revenue】Revenue was ¥21.52B, down approximately ¥0.81B (3.6%) from ¥22.32B in the year-ago period. Segment-level data have not been disclosed, making it difficult to identify the factors behind the decline. However, the decrease in cost of sales (3.0%) was smaller than the decrease in Revenue, indicating that costs did not fall sufficiently in response to lower sales.

【Profit and Loss】The gross margin declined by approximately 0.5pt, from 22.6% to 22.1%, and gross profit decreased from ¥5.04B to ¥4.75B. SG&A expenses increased approximately 1.7%, from ¥3.47B to ¥3.52B, and the SG&A ratio was 16.4%. As a result, the Operating Income margin contracted by approximately 1.3pt, from 7.0% to 5.7%. Net non-operating income was approximately ¥0.05B, and Ordinary Income was ¥1.27B (down 21.6%). Extraordinary gains and losses were nearly zero on a net basis, and Net Income attributable to owners of the parent was ¥0.85B (down 23.2%). SG&A expenses, which are largely fixed in nature, increased despite lower revenue, resulting in weaker operating leverage. In sum, both revenue and earnings declined.

Key Financial Metrics

【Profitability】The Operating Income margin was 5.7% (7.0% in the year-ago period), and the Net Income margin attributable to owners of the parent was 3.9% (4.9% in the year-ago period); both declined. Annualized ROE was 8.2%. Basic EPS was ¥67.44, down 23.6% from ¥88.33 in the year-ago period. 【Cash Quality】Cash flow statement data are unavailable, but accounts receivable increased to ¥4.71B (from ¥4.55B in the year-ago period), while accounts payable decreased to ¥2.51B (from ¥2.91B). Working capital moved in a direction unfavorable to cash conversion, which is a point to consider when assessing the conversion of earnings into cash. 【Investment Efficiency】Total assets were ¥30.32B, with property, plant and equipment (¥17.17B) accounting for 56.6%, indicating an asset base oriented toward fixed assets. Annualized total asset turnover was approximately 1.42x. 【Financial Soundness】The Equity Ratio was 68.4% (66.4% in the year-ago period), and the current ratio was 170.2%. Cash and deposits were ¥5.96B, approximately 3.4x the combined ¥1.74B in short-term borrowings and current portion of long-term borrowings.

Cash Flow Analysis

Cash and deposits decreased by approximately ¥0.25B to ¥5.96B from ¥6.21B in the year-ago period. Accounts receivable increased by ¥0.16B, while accounts payable decreased by ¥0.4B. These movements occurred amid declining sales and indicate a greater use of funds by working capital. Inventories also increased by approximately 9.1%, from ¥0.39B to ¥0.42B. Regarding borrowings, short-term borrowings increased from ¥0.4B to ¥0.6B, and the current portion of long-term borrowings rose from ¥0.44B to ¥1.14B. Meanwhile, long-term borrowings decreased from ¥2.31B to ¥1.54B. The borrowing mix shifted toward short-term debt, but the impact on repayment capacity is considered limited given the ample cash on hand. These figures reflect funding trends based on the balance sheet and are not actual Operating Cash Flow (OCF) or Free Cash Flow (FCF) results.

Earnings Quality

Ordinary Income was ¥1.27B, compared with Operating Income of ¥1.22B, with net non-operating income of approximately ¥0.05B, indicating that earnings were generated mainly by the core business. The ¥0.06B in non-operating income consisted of items such as dividend income and equity-method investment income, and was small in scale. Both extraordinary gains and extraordinary losses were in the ¥0B range, so the impact of temporary factors on earnings was limited. The difference between Ordinary Income and Net Income attributable to owners of the parent was mainly due to income taxes of ¥0.42B (an effective tax rate of approximately 33.4%). Comprehensive income was ¥0.84B, a small difference from Net Income attributable to owners of the parent of ¥0.85B, indicating only a minor impact from valuation differences and other items. The increase in accounts receivable and decrease in accounts payable are monitoring points when assessing the cash conversion of earnings from an accrual perspective.

Earnings Forecast and Guidance

The first-half progress rates against the full-year forecast were 52.5% for Revenue, 67.3% for Operating Income, 68.3% for Ordinary Income, and 68.8% for Net Income. Revenue progress was at a standard level, while each profit item exceeded 50% by more than 10pt. Subtracting first-half results from the full-year forecast (Revenue of ¥41B and Operating Income of ¥1.82B) implies second-half Revenue of ¥19.48B and Operating Income of ¥0.59B. The required second-half Operating Income margin is approximately 3.1%, below the first-half actual result of 5.7%, indicating that the company’s plan assumes a concentration of earnings in the first half. The full-year Revenue forecast is up 0.2% from the previous fiscal year, while Operating Income is down 12.7%. There has been no revision to the earnings forecast this quarter.

Shareholder Returns

The Q2 dividend was ¥15 per share, and the full-year dividend forecast is ¥32 per share. The forecast Payout Ratio against full-year forecast EPS of ¥98.33 is approximately 32.5%. The dividend forecast for the current period has been revised, and there is room to monitor it alongside earnings progress in the second half. Given cash and deposits of ¥5.96B and an Equity Ratio of 68.4%, the dividend burden is not excessive from either an earnings or funding perspective.

Risk Factors

1. Risk of rising cost ratio: The cost-of-sales ratio was 77.9%, and the gross margin declined by approximately 0.5pt from the year-ago period. If cost burdens persist amid declining revenue, a 1% change in Revenue will have a greater impact on earnings.

2. Risk of fixed-cost burden: SG&A expenses increased approximately 1.7% despite lower revenue, and the Operating Income margin contracted by approximately 1.3pt. If sales do not recover, the burden of the 16.4% SG&A ratio may continue to weigh on earnings.

3. Working capital and debt maturity risk: The increase in accounts receivable (+¥0.16B) and decrease in accounts payable (△¥0.4B) increased the use of funds. The combined balance of short-term borrowings and the current portion of long-term borrowings increased from ¥0.84B to ¥1.74B. This is a manageable level with cash of ¥5.96B, but the change in maturity profile requires ongoing monitoring.

Industry Benchmarks (Reference; Compiled by the Company)

Profitability and Returns

Profitability is around or slightly above the industry median and falls within the IQR.

Growth and Capital Efficiency

Revenue growth is below the industry IQR lower bound (-0.6%), indicating relatively low growth.

Source: Company compilation

Key Points from the Earnings Results

1. The main driver of lower earnings was deterioration in core business profitability. A lower gross margin and higher SG&A expenses combined to reduce the Operating Income margin from 7.0% to 5.7%. The impact of extraordinary gains and losses was small, and earnings fluctuations were attributable to structural factors.

2. Progress toward the full-year Operating Income forecast was high at 67.3%, but the company’s plan implies second-half Operating Income of ¥0.59B, below the first-half result of ¥1.22B. Trends in the second-half cost-of-sales ratio and SG&A ratio are key points to monitor in assessing whether the plan will be achieved.

3. A substantial cash balance and an Equity Ratio of 68.4% support the company’s ability to meet its obligations. However, debt maturities have shifted toward the short-term, requiring ongoing monitoring alongside working capital movements.

Theoretical Share Price (Reference)

Sensitivity: ¥1,455–¥1,539 for ±1% in the cost of equity, and ¥1,491–¥1,500 for ±0.1 in ω.

Notes:

• Since progress toward forecast Net Income for the full year (69%) exceeds the standard level (50%), forecast EPS is adjusted upward within a maximum range of +10% (because companies with leading progress tend to outperform their forecasts. The adjustment may be excessive for businesses with strong seasonality).
• As 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).
• As net assets include non-controlling interests, the theoretical value may be somewhat overstated.

(Valuation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-08 / Mechanically calculated using only publicly disclosed data; this is not a forecast of market prices 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 analysis of XBRL earnings release data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the company based on publicly available earnings data. Investment decisions should be made at your own responsibility, consulting a professional as necessary.

---End of Report---