| Metric | Current Period | Same Period Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥16.47B | ¥14.59B | +12.9% |
| Operating Income | ¥1.93B | ¥1.22B | +57.5% |
| Ordinary Income | ¥1.94B | ¥1.26B | +54.3% |
| Net Income | ¥1.29B | ¥0.84B | +53.3% |
| ROE | 5.6% | 3.9% | - |
The second quarter resulted in higher revenue and higher earnings, with operating income growth substantially outpacing revenue growth, indicating clear progress in profitability improvement. Revenue was ¥16.47B (+12.9% YoY), while operating income was ¥1.93B (+57.5%), bringing the operating margin to 11.7%, an improvement of 3.3pt from 8.4% in the same period of the previous year. Ordinary income was ¥1.94B (+54.3%), and net income attributable to owners of the parent was ¥1.29B (+53.3%); both showed growth exceeding the rate of revenue growth. The improvement in the operating margin resulted from a decline in the SG&A ratio to 56.5% (58.1% in the previous year) while maintaining a gross margin of 68.2%; the impact of non-operating and extraordinary gains and losses was limited.
【Revenue】Revenue increased 12.9% YoY to ¥16.47B. As segment-level disclosures are not available, the analysis is conducted on a company-wide basis; however, contract liabilities increased to ¥0.39B (¥0.29B in the previous year, +35.4%), suggesting that accumulated forward demand may be supporting revenue growth.
【Profit and Loss】Operating income was ¥1.93B (+57.5%), and the operating margin was 11.7%, improving by 3.3pt from 8.4% in the same period of the previous year. The main factor behind earnings growth was the progress in fixed-cost absorption, as the SG&A ratio declined to 56.5% (58.1% in the previous year) while the gross margin was maintained at 68.2%. Non-operating gains and losses remained a modest net gain, primarily from interest and dividend income, and ordinary income of ¥1.94B directly reflected the growth of the core business. Virtually no extraordinary gains or losses were recorded. Net income of ¥1.29B (+53.3%), after deducting income taxes of ¥0.65B (effective tax rate: 33.5%) from profit before tax of ¥1.94B, showed little distortion from one-time factors. Both revenue and earnings increased, resulting in higher revenue and higher earnings, with operating income growth exceeding revenue growth.
【Profitability】The operating margin improved to 11.7% (8.4% in the previous year), while the net profit margin improved to 7.8% (5.8% in the previous year); the gross margin remained at the high level of 68.2%. ROE was 5.6%, consisting of a net profit margin of 7.8%, total asset turnover (revenue/total assets) of approximately 0.58x, and financial leverage of 1.25x. 【Cash Flow Quality】Operating Cash Flow (OCF) of ¥2.42B was approximately 1.9x net income of ¥1.29B, indicating strong earnings-to-cash conversion. 【Investment Efficiency】Capital expenditures of ¥0.61B exceeded depreciation and amortization of ¥0.47B, indicating that the level of investment exceeded depreciation. ROA (net income/total assets) was approximately 4.5%. 【Financial Soundness】The equity ratio was 80.0%, and the current ratio was 268.6% (current assets of ¥13.16B/current liabilities of ¥4.90B), indicating a strong financial foundation. Interest-bearing debt totaled approximately ¥0.17B on a combined short- and long-term basis, representing a balance sheet that is close to debt-free in substance.
Operating Cash Flow was ¥2.42B, an increase of +38.2% from ¥1.75B in the same period of the previous year, demonstrating strong cash-generating capability even relative to net income growth (+53.3%). Investing Cash Flow was -¥0.69B, primarily reflecting capital expenditures of ¥0.61B, with investment exceeding depreciation and amortization of ¥0.47B. Financing Cash Flow was -¥0.24B, mainly due to dividend payments of ¥0.22B. Free Cash Flow (OCF + investing cash flow) was positive at ¥1.73B, and the company continues to have a structure in which capital expenditures and dividend payments can be fully financed with internally generated funds. Cash and deposits increased to ¥10.42B (¥8.91B in the previous year), further strengthening liquidity on hand.
Non-operating income was ¥0.03B and non-operating expenses were ¥0.02B, each remaining below 0.2% of revenue, with a limited impact on ordinary income. Extraordinary income and extraordinary losses were each approximately ¥0.00B; the difference between ordinary income and net income was primarily attributable to income taxes (effective tax rate: 33.5%), with little distortion from temporary factors. OCF of ¥2.42B exceeded net income of ¥1.29B, indicating a small difference between accrual accounting and cash accounting (accruals) and strong cash backing for earnings. Comprehensive income was ¥1.31B, nearly matching net income of ¥1.29B, with no significant divergence apart from an ¥0.02B valuation difference on available-for-sale securities.
Progress against the full-year forecast was 48.5% for revenue (¥16.47B/¥34.00B), 48.6% for operating income (¥1.93B/¥3.97B), 48.3% for ordinary income (¥1.94B/¥4.02B), and 49.6% for net income (¥1.29B/¥2.60B), all close to the standard first-half progress level of 50%. The earnings forecast was revised during the current quarter, with the full-year operating income forecast raised to +35.5% YoY and the ordinary income forecast raised to +32.9% YoY. Given the pace of improvement in the operating margin during the first half, the key to achieving the full-year targets will be whether the company can maintain a similar level of efficiency in the second half.
The interim dividend was ¥20.00 per share, representing an increase of +53.8% from ¥13.00 in the same period of the previous year. The payout ratio (interim dividend of ¥20.00/basic EPS of ¥43.29) was 46.2%, and Free Cash Flow of ¥1.73B provided approximately 7.8x coverage of interim dividend payments of ¥0.22B. The full-year dividend forecast is stated as ¥10.00; however, this reflects the impact of a 2-for-1 stock split effective July 1, 2026. The company has indicated that the year-end dividend would be ¥20 and the annual dividend would be ¥40 on a pre-split basis. No share buybacks were confirmed, and shareholder returns remain centered on dividends.
Raw Material and Labor Cost Inflation Risk: Although the cost-of-sales ratio improved to 31.8% (33.5% in the previous year), continued increases in food ingredient and labor costs in the restaurant industry could deteriorate the gross margin of 68.2% and the SG&A ratio of 56.5%.
Asset Retirement Obligation (ARO) Estimation Risk: Asset retirement obligations amounted to ¥0.478B, representing 8.4% of total liabilities (¥5.70B). Future cash outflows could increase as a result of changes in estimates for store restoration costs or changes in laws and regulations.
Valuation Volatility Risk for Investment Securities: Investment securities increased to ¥0.26B (¥0.19B in the previous year, +35.9%), and the ¥0.02B valuation difference on available-for-sale securities affected comprehensive income; valuation gains and losses may fluctuate with market conditions.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 11.7% | – | – |
| Net Profit Margin | 7.8% | – | – |
The company’s positioning within the industry in terms of operating margin and net profit margin remains undetermined, as comparable median data has not been prepared.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | 12.9% | – | – |
The revenue growth rate also remains reference information only as a standalone figure, as industry median data has not been prepared.
※Source: Compiled by the Company
The operating margin improved from 8.4% in the previous year to 11.7%, confirming an operating-leverage-driven earnings structure in which earnings growth (+57.5%) substantially exceeded revenue growth (+12.9%).
Cash-generating capability was strong, with OCF of ¥2.42B and Free Cash Flow of ¥1.73B. Combined with an equity ratio of 80.0% and a balance sheet that is effectively debt-free, the company’s substantial cash position stands out. Meanwhile, ROE remains at 5.6%, making the utilization of cash on hand an ongoing focus.
Asset retirement obligations account for 8.4% of total liabilities, and trends in estimates for store restoration costs across the store network will be subject to continued monitoring.
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. Industry benchmarks are reference information compiled by the company based on publicly available earnings data. Investment decisions should be made at your own discretion and, where necessary, after consulting with a professional advisor.
---End of Report---