Isamu Paint (4624) FY2026 Q3 Earnings Report

Quick View

Executive Summary

The core feature of this period’s results was profit growth driven not by revenue growth but by an improvement in the cost ratio. Revenue was ¥62.2B, essentially flat year on year at -0.5%, while Operating Income rose significantly to ¥7.2B (+25.8%), Ordinary Income to ¥8.4B (+23.3%), and Net Income to ¥6.0B (+22.5%). The primary factor was an improvement in the gross margin resulting from a decrease in the cost of sales. Although the SG&A ratio rose slightly, the benefits of cost improvements more than offset this increase.

Factors Affecting Performance

【Revenue】Revenue was ¥62.2B, essentially flat, decreasing 0.5% year on year. The core Paint Business generated ¥61.4B (down 0.5% year on year, 98.7% of consolidated revenue), while Other Businesses generated ¥0.8B (up 0.7% year on year). Neither segment experienced significant fluctuations, and top-line growth remains sluggish.

【Profit and Loss】The cost of sales was ¥40.9B, down from ¥42.9B in the same period last year, and the gross margin improved by approximately 3.0pt to 34.3% from 31.3% last year. SG&A expenses were ¥14.1B, with the SG&A ratio rising slightly to 22.7% from 22.2% last year. However, the benefits of cost improvements more than offset this increase, expanding the Operating Income margin to 11.5% from 9.1% last year. Ordinary Income and Net Income also recorded double-digit growth. In conclusion, the company achieved profit growth despite a decline in revenue.

Segment Analysis

The Paint Business is the core business, accounting for approximately 95% of consolidated Operating Income of ¥7.2B, with Revenue of ¥61.4B (down 0.5% year on year), segment profit of ¥6.8B (up 27.0% year on year), and a profit margin of 11.1%. Other Businesses generated Revenue of ¥0.8B (up 0.7% year on year) and segment profit of ¥0.3B (up 6.5% year on year), with a high profit margin of 44.5%, but contributed only slightly more than 1% of consolidated revenue. Consolidated performance is structurally highly dependent on the profitability trends of the Paint Business.

Key Financial Indicators

【Profitability】The Operating Income margin of 11.5% (9.1% last year) and Net Income margin of 9.4% (7.6% last year) both improved, primarily due to the increase in the gross margin to 34.3% from 31.3%. 【Cash Quality】Comprehensive Income of ¥7.5B exceeded Net Income of ¥6.0B, with the increase in the valuation difference on available-for-sale securities contributing to the uplift. 【Investment Efficiency】ROE (annualized) was 4.4%, while the total asset turnover ratio was approximately 0.38x, both low levels. The asset composition, including investment securities of ¥70.7B (32.4% of total assets), is suppressing the turnover ratio. 【Financial Soundness】The Equity Ratio was 83.8%, and the current ratio was robust, with current assets of ¥96.1B against current liabilities of ¥24.3B, indicating strong short-term payment capacity.

Cash Flow Analysis

Although detailed disclosure of the statement of cash flows is not available, fund movements can be assessed from changes in the balance sheet. Cash and deposits remained at a high level of ¥42.0B, while short-term securities increased to ¥13.0B, suggesting progress in the allocation of on-hand funds. Meanwhile, accounts receivable of ¥24.0B and inventories of ¥11.1B both increased from the previous year, indicating that a portion of funds associated with business activities remains tied up in operating assets. Investment securities decreased slightly to ¥70.7B but still accounted for 32.4% of total assets, meaning that a considerable portion of funds remains allocated to investment assets. Overall, against a backdrop of ample on-hand liquidity, the expansion of working capital is a point to monitor from a cash-efficiency perspective.

Quality of Earnings

The increase in profit for the current period was primarily attributable to the recurring factor of gross-margin improvement resulting from a decrease in the cost of sales, and no temporary factors such as extraordinary gains or losses have been identified. Non-operating income was ¥1.4B, representing only 2.2% of Revenue, and consisted mainly of dividends received of ¥0.4B and interest on securities of ¥0.3B, indicating limited dependence on non-operating income. Comprehensive Income of ¥7.5B exceeded Net Income of ¥6.0B, with the difference attributable to a ¥1.5B increase in the valuation difference on available-for-sale securities. This indicates that, separate from the earning power of the core business, fluctuations in the market prices of held shares and other securities are being reflected in equity. Increases in accounts receivable and inventories should be monitored from an accruals perspective when assessing earnings quality, as there may be a gap between profit growth and the timing of cash conversion.

Earnings Forecast and Guidance

The progress ratio against the full-year company forecast was 74.8% for Revenue, which was approximately standard, based on a forecast of ¥83.2B. Meanwhile, Operating Income was 112.4% of the forecast of ¥6.4B, Ordinary Income was 107.6% of the forecast of ¥7.8B, and Net Income was 104.8% of the forecast of ¥5.6B; all had already exceeded their respective full-year forecasts as of the cumulative Q3 results. This progress suggests that the full-year plan may have been set conservatively or may assume a deterioration in profitability during Q4. The full-year dividend forecast remains unchanged at ¥50.00.

Shareholder Returns

The Q2 dividend was ¥25.00 per share, and the full-year dividend forecast is ¥50.00. Based on forecast EPS of ¥293.88 for the full year, the forecast Payout Ratio is approximately 17.0%, which is conservative as a dividend-only level of shareholder returns and indicates high sustainability from an earnings perspective. Cumulative Q3 profit attributable to owners of the parent of ¥5.87B substantially exceeded the assumed annual total dividend of approximately ¥0.95B, calculated by applying the annual dividend of ¥50 to the average number of shares outstanding during the period of 1.905M shares, providing support for continued dividend payments. No share repurchases have been identified; therefore, the Total Return Ratio is not evaluated.

Risk Factors

1. Prolonged working capital cycle: Accounts receivable were ¥24.0B and inventories were ¥11.1B, both increasing from the previous year, indicating that funds remain tied up in operating assets for a prolonged period. If improvements in collection and inventory management efficiency do not progress, the conversion of profit growth into cash may be delayed.

2. Dependence on a single business: The Paint Business accounts for approximately 95% of consolidated Operating Income of ¥7.2B, creating a structure in which demand trends and raw material cost fluctuations in that business are likely to have a direct impact on consolidated performance.

3. Low capital efficiency: With ROE of 4.4% and total asset turnover of approximately 0.38x, capital efficiency remains low relative to the improvement in profitability. The asset composition, including investment securities of ¥70.7B (32.4% of total assets), is pushing down the turnover ratio, making more efficient asset allocation a key issue.

Industry Benchmark (For Reference; Company Research)

Key Takeaways from the Results

1. Although Revenue was essentially flat, down 0.5% year on year, the Operating Income margin improved to 11.5% from 9.1% last year, indicating a shift toward a profit structure less dependent on revenue growth. The primary driver of the improvement was a lower cost ratio, while the SG&A ratio rose slightly.

2. The cumulative Q3 profit progress ratios against the full-year forecasts were 112.4% for Operating Income and 104.8% for Net Income, both substantially exceeding the Revenue progress ratio of 74.8%. The difference between the assumptions underlying the full-year plan and actual results will be a key focus going forward.

3. The financial structure, with an Equity Ratio of 83.8% and current assets substantially exceeding current liabilities, is conservative and stable. However, ROE of 4.4% requires monitoring from the perspective of earnings efficiency relative to accumulated capital, including investment securities.

Theoretical Stock Price (Reference Value)

Sensitivity: ¥7,335–¥7,758 at ±1% for the cost of equity, and ¥7,484–¥7,580 at ±0.1 for ω.

Notes:

• Because the progress of Net Income against the full-year forecast (105%) exceeds the standard level (75%), forecast EPS has been adjusted upward within a maximum range of +10% (because companies ahead of plan tend to outperform their forecasts; the adjustment may be excessive for businesses with strong seasonality).
• 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).

(Calculation model: Residual income model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated solely from publicly disclosed data; this is not a forecast of the market stock price or a recommendation of any specific investment action, and does not predict or guarantee future stock 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. 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, where necessary, after consulting with a professional.

---End of Report---