JM HOLDINGS CO.,LTD. FY2026 Q3 Earnings Report

Financial Highlights

• Net Sales: ¥149.58B
• Operating Income: ¥7.54B
• Net Income: ¥3.86B
• EPS: ¥75.73

Income Statement

Balance Sheet

Profitability Ratios

Year-over-Year Comparison

Share Information

Dividend Information

Segment Information

Full Year Forecast

---

AI Financial Analysis

Executive Summary

Verdict: Solid top-line growth with stable operating profit, but net income underwhelmed due to a markedly high tax rate and small extraordinary losses. Revenue grew 7.6% YoY to 1,495.79, while operating income was essentially flat at 75.36 (+0.1% YoY). Ordinary income rose 1.1% to 76.96. Net income declined 10.3% to 38.59 as the effective tax rate rose to 49.7%. Gross profit increased to 421.05, with gross margin at 28.1% (-33 bps YoY). Operating margin printed at 5.0% (-38 bps YoY) as SG&A rose 7.8% to 345.69, nudging the SG&A ratio up by ~5 bps to 23.1%. Net margin compressed by ~52 bps YoY to 2.6%, driven primarily by tax burden rather than core operations. Non-operating items were small; net interest effect was negligible with interest coverage at 142x, indicating no pressure from financing costs. Extraordinary income of 3.78 was offset by extraordinary loss of 4.07, including a 2.68 impairment related to closed stores, modestly reducing bottom-line. Balance sheet remains conservative: current ratio 170%, quick ratio 121%, D/E 0.62x, cash/short-term debt 4.1x, and debt/capital 14.2%. Short-term loans increased 45% YoY to 51.53, elevating refinancing exposure but amply covered by liquidity. DuPont ROE is 8.0% with financial leverage at 1.62x and asset turnover at 1.91x, but constrained by a low tax burden factor (0.503). Segmentally, the supermarket business (core) delivered 7.7% revenue growth but slight operating income decline, while the small "other" segment grew both top and bottom line with an 8.1% margin. Versus full-year guidance, revenue and operating income are broadly in line with typical Q3 progress, but net income is tracking at ~55% of the plan, implying a heavier Q4 lift or normalization of the effective tax rate is needed. Dividend payout is conservative at ~15.8%, well covered by earnings and balance sheet strength. Forward-looking, sustaining gross margin and controlling SG&A while addressing the structurally high tax rate will be pivotal to closing the gap to full-year net profit guidance.

Profitability Analysis

ROE (8.0%) = Net Profit Margin (2.6%) × Asset Turnover (1.914) × Financial Leverage (1.62x). The most significant drag in the period is the net margin, compressed by ~52 bps YoY primarily due to a high effective tax rate (49.7%), with operating profitability largely stable (-38 bps operating margin). Gross margin dipped ~33 bps as merchandise mix and cost inflation modestly outpaced pricing/efficiency gains, while SG&A grew broadly in line with sales, limiting operating leverage. The interest burden factor is healthy (EBT/EBIT 1.017) given minimal net interest expense, indicating debt costs are not eroding returns. The tax burden factor (NI/EBT 0.503) is the key negative driver and is not reflective of deterioration in core operations. Sustainability: operating performance appears sustainable at around a 5% margin for a discount-oriented supermarket operator; the elevated tax rate is the more likely swing factor for bottom-line normalization. Concerning trend: SG&A growth (+7.8%) slightly outpaced revenue (+7.6%), marginally diluting operating leverage; continued cost control will be required to prevent further erosion.

Growth Assessment

Top-line growth of 7.6% demonstrates healthy traffic/ticket momentum and footprint contribution. Gross profit rose 6.3%, slightly lagging sales growth, suggesting mild mix/COGS pressure. Operating income was flat as SG&A scaled with sales. Ordinary income grew modestly on stable non-operating items. Net income declined on a higher tax charge and modest extraordinary losses linked to store closures. The core supermarket segment grew 7.7% on revenue but saw a 0.6% decline in segment profit; the smaller segment expanded both revenue (+4.9%) and profit (+5.6%), with a notably higher margin (8.1%), but it is too small to offset core softness. Outlook hinges on stabilizing gross margin and tighter SG&A discipline, with bottom-line delivery contingent on managing the effective tax rate and limiting extraordinary losses.

Financial Health

Liquidity is strong: current ratio 169.8% and quick ratio 121.1% comfortably exceed benchmarks. Capital structure is conservative with D/E at 0.62x, debt/capital 14.2%, and interest coverage at 142x, indicating ample servicing capacity. Cash and deposits of 212.39 cover short-term loans 4.1x. Short-term debt comprises 64.6% of total interest-bearing debt, creating refinancing concentration; however, robust liquidity and stable cash generation from a defensive food retail model mitigate near-term risk. Accounts payable (100.17) and inventories (114.93) are well supported by current assets (400.97), limiting maturity mismatch risk. Asset retirement obligations of 12.12 are manageable relative to equity and cash positions.

Notable B/S Changes

Short-term Loans: +16.0 (+45.0%) - Higher reliance on short-term funding, likely to support working capital; monitor refinancing concentration despite strong cash coverage.

Cash Flow Quality

Working capital dynamics show inventories (+16.5% YoY) rising broadly in line with scale and store operations while revenue grew 7.6%, implying some stocking investment but not excessive relative to the top line. Extraordinary items (impairment on closed stores) affected net income but are non-recurring in nature and outside operating cash generation. With minimal net interest expense and a conservative balance sheet, cash conversion should remain resilient barring a significant deterioration in inventory turns.

Dividend Sustainability

The payout ratio is approximately 15.8% based on an interim DPS of ¥12 and current net income, comfortably below the 60% sustainability threshold. Balance sheet liquidity (cash 212.39) and low leverage support ongoing distributions. The forecast indicates a cautious stance on the annual dividend level aligned with earnings visibility. Absent large capex spikes, internal cash generation and cash on hand should cover dividends with headroom.

Risk Assessment

Business risks include Margin pressure from food price inflation and competitive pricing in discount supermarket formats, Execution risk in SG&A control as scale grows, potentially limiting operating leverage, Store portfolio optimization risk including closure costs and associated impairments, Supply chain and procurement volatility affecting gross margin.

Financial risks include Refinancing concentration with 64.6% of debt short term, despite strong cash coverage, Sensitivity of bottom-line to effective tax rate near 50%, Exposure to extraordinary items (e.g., impairment on closures) that can depress net income.

Key concerns include Net margin compressed to 2.6% and ROE anchored at 8.0%, below a 10% ‘good’ threshold, Net income tracking 55% of full-year guidance at Q3, requiring a stronger Q4 or lower tax rate to meet plan, Supermarket segment concentration (96.2% of revenue) heightens exposure to grocery cycle dynamics.

Investment Implications

Key takeaways include Healthy sales growth (+7.6%) with stable operating profit at ~5% margin, Gross margin and SG&A trends indicate mild operating leverage dilution, Bottom-line underperformance driven by a high effective tax rate (49.7%) and modest extraordinary losses, Balance sheet strength (current ratio ~170%, D/E 0.62x) offsets elevated short-term debt mix, Core supermarket segment remains the profit engine but saw slight profit contraction, Progress to revenue/OP guidance is broadly on track; net income lags and requires improvement in Q4.

Metrics to watch include Effective tax rate trajectory and drivers, Gross margin resilience versus input cost and pricing environment, SG&A ratio trend as scale increases, Short-term debt level and rollover profile, Extraordinary losses (impairments/closures) frequency and magnitude.

Regarding relative positioning, Operating margin around 5% is solid for Japan’s food retail peers (often 2–4%), supported by conservative leverage; however, a structurally high tax burden and segment concentration temper relative bottom-line performance.