| Metric | Current | Prior | YoY |
|---|---|---|---|
| Revenue | ¥1791.8B | ¥1692.8B | +5.9% |
| Operating Income | ¥80.9B | ¥64.2B | +25.9% |
| Ordinary Income | ¥88.9B | ¥73.6B | +20.8% |
| Net Income | ¥55.9B | ¥37.9B | +47.4% |
| ROE | 6.9% | 5.1% | - |
FY2025 consolidated results: Revenue 179.2B yen (+5.9% YoY), Operating Income 8.1B yen (+25.9% YoY), Ordinary Income 8.9B yen (+20.8% YoY), Net Income 5.5B yen (+47.4% YoY). The company achieved revenue growth for consecutive periods with profitability improving significantly. Operating margin expanded to 4.5% from 3.8% YoY, driven by revenue growth outpacing SGA expense growth. Net income grew substantially at +47.4%, reflecting operational improvements and reduced extraordinary losses compared to prior year. Basic EPS increased to 240.00 yen from 158.26 yen (+51.6%). The company maintained strong cash generation with operating cash flow of 108.0B yen and free cash flow of 70.4B yen, despite a YoY decline in operating CF of -22.7%.
Revenue increased 9.9B yen (+5.9% YoY) to 179.2B yen, driven primarily by the Household Products segment which grew 7.7B yen to 156.7B yen. Within this segment, Insect Care products revenue increased to 61.4B yen (+4.0%), Daily Goods to 65.7B yen (+2.5%), and notably Garden products expanded to 7.6B yen (+89.6%), reflecting strong demand and successful market penetration. General Sanitary Management services grew 2.2B yen (+7.0%) to 34.1B yen, demonstrating steady service demand. Geographically, Japan accounted for 159.5B yen (89.0% of total revenue), Asia contributed 18.3B yen (+9.9% YoY), indicating overseas expansion momentum. The top three wholesale customers (PALTAC, Arata, Oki) collectively represented approximately 58.7% of Household Products revenue, maintaining stable distribution partnerships.
Operating income improved 1.7B yen (+25.9% YoY) to 8.1B yen, primarily due to gross profit expansion of 6.3B yen to 74.7B yen (gross margin improved to 41.7% from 41.3%). While SGA expenses increased 5.3B yen to 66.6B yen, the growth rate (+8.7%) was lower than revenue growth, resulting in SGA ratio improving to 37.2% from 38.1%. Key SGA components included advertising expenses of 9.9B yen and salaries of 21.2B yen. R&D expenses remained stable at 3.6B yen (2.0% of revenue). Operating margin expanded 0.7 percentage points to 4.5%. Segment operating profit shows Household Products contributed 6.5B yen (margin 4.1%) and General Sanitary Management 1.5B yen (margin 4.5%).
Ordinary income of 8.9B yen exceeded operating income by 0.8B yen, attributable to non-operating income of 1.1B yen comprising interest income 0.2B yen, dividend income 0.1B yen, and FX gains 0.2B yen, offset by non-operating expenses of 0.3B yen including interest expense 0.1B yen. The non-operating net contribution represents approximately 0.4% of revenue, indicating limited reliance on non-operating items.
Net income increased 1.8B yen (+47.4% YoY) to 5.5B yen, benefiting from lower extraordinary losses. The company recorded extraordinary losses of 1.2B yen (primarily impairment loss 0.7B yen) versus 1.3B yen in prior year, while extraordinary gains totaled 0.4B yen. The impairment related to non-recurring valuation adjustments and full impairment of 0.3B yen goodwill from EARTH HOMECARE PRODUCTS (PHILIPPINES), INC. acquisition. Income tax expense of 2.5B yen represented an effective tax rate of approximately 30.7%. The gap between ordinary income (8.9B yen) and net income (5.5B yen) of 3.4B yen reflects the combined impact of extraordinary items (-0.8B yen net), income taxes (-2.5B yen), and non-controlling interests (-0.4B yen), all within normal parameters.
This represents a revenue up/profit up pattern, with operating leverage driving margin expansion and profitability acceleration exceeding revenue growth.
Household Products segment generated revenue of 156.7B yen (+5.2% YoY) and operating income of 6.5B yen (+30.8% YoY), representing the core business with 87.4% of total revenue and 80.9% of total operating profit. Operating margin improved significantly to 4.1% from 3.3%, indicating enhanced cost management and operational efficiency. Within this segment, Garden products showed exceptional growth at +89.6% YoY, while core categories of Insect Care and Daily Goods maintained steady expansion. The segment benefited from consolidation of Protoleaf Co., Ltd. which contributed to goodwill increase of 0.3B yen during the period.
General Sanitary Management segment delivered revenue of 34.1B yen (+7.0% YoY) and operating income of 1.5B yen (+2.0% YoY), maintaining a stable operating margin of 4.5% versus 4.7% prior year. The slight margin compression reflects increased service delivery costs relative to revenue growth. This segment provides steady cash flow and diversification from retail-dependent Household Products business.
The material margin differential between segments is minimal (4.1% vs 4.5%), suggesting relatively consistent profitability across business lines. Household Products segment's margin improvement of 0.8 percentage points was the primary driver of consolidated margin expansion.
[Profitability] ROE of 6.9% represents acceptable return on equity, though room exists for improvement relative to cost of capital expectations. Operating margin improved to 4.5% from 3.8% YoY (+0.7pt), reflecting operational efficiency gains. Net profit margin expanded to 3.1% from 2.2% (+0.9pt), demonstrating leverage from revenue growth. Gross margin of 41.7% improved from 41.3% (+0.4pt), indicating modest pricing power and/or favorable product mix. [Cash Quality] Cash and deposits totaled 23.3B yen, providing coverage of 3.14 times against short-term borrowings of 7.4B yen. Operating cash flow of 108.0B yen represents 1.93 times net income, confirming strong cash conversion. The company maintains adequate liquidity with current ratio of 134.0%. [Investment Efficiency] Total asset turnover of 1.20 reflects moderate efficiency in asset utilization. R&D intensity of 2.0% supports product innovation in competitive consumer products markets. CapEx of 2.9B yen relative to depreciation of 4.6B yen yields a ratio of 0.64, indicating potential underinvestment in property and equipment. [Financial Health] Equity ratio of 54.4% demonstrates solid financial stability. Current ratio of 134.0% and quick ratio of 92.9% indicate adequate short-term liquidity, though below conservative thresholds. Debt-to-equity ratio of 0.84 remains manageable. However, short-term liabilities represent 97.8% of total liabilities, warranting monitoring of refinancing risk. Inventory days outstanding increased to 113 days, suggesting working capital management challenges.
Operating cash flow of 108.0B yen represents 1.93 times net income, confirming cash-backed earnings quality. Operating CF before working capital changes totaled 129.4B yen, comprising net income, depreciation of 4.6B yen, and other adjustments. Working capital movements consumed cash, with inventory increase of 1.8B yen reflecting strategic stockbuilding or slower turnover, partially offset by favorable payables increase of 2.0B yen and receivables decrease of 0.4B yen. Income taxes paid of 2.4B yen and interest paid of 0.1B yen reflect normal cash outflows. Investing cash flow of -3.8B yen consisted primarily of CapEx of 2.9B yen for maintenance and growth investments. The CapEx-to-depreciation ratio of 0.64 suggests capital discipline but potential underinvestment relative to asset base maintenance requirements. Financing cash flow of -1.0B yen reflected dividend payments and net debt movements. Free cash flow of 70.4B yen (operating CF minus CapEx) indicates strong cash generation capacity, providing flexibility for shareholder returns and strategic investments. Cash and deposits increased 6.3B yen YoY to 23.3B yen, with the buildup reflecting free cash flow accumulation and increased short-term borrowings of 2.4B yen to 7.4B yen. The cash-to-short-term debt coverage of 3.14 times provides comfortable liquidity buffer.
Ordinary income of 8.9B yen compared to operating income of 8.1B yen shows non-operating net contribution of approximately 0.8B yen, representing less than 1% of revenue and indicating minimal reliance on non-operating sources. Non-operating income of 1.1B yen comprised primarily interest and dividend income of 0.4B yen combined, foreign exchange gains of 0.2B yen, and equity method investment income. Non-operating expenses of 0.3B yen were modest. The net non-operating contribution of 0.8B yen represents 9.0% of operating income, providing modest earnings enhancement. Extraordinary items resulted in net loss of 0.8B yen, comprising impairment loss of 0.7B yen related to asset writedowns and goodwill impairment for Philippines subsidiary, partially offset by gains on securities sales of 0.04B yen. Excluding these non-recurring factors, normalized earnings would approximate 6.3B yen. Operating cash flow of 108.0B yen substantially exceeds net income of 5.5B yen by a factor of 1.93, indicating healthy earnings quality supported by cash generation. The accrual ratio of -3.7% (negative accruals as percentage of assets) suggests conservative accounting with earnings backed by cash flows rather than accounting accruals. However, the decline in operating CF of -22.7% YoY despite net income growth of +47.4% reflects working capital consumption, particularly inventory buildup, which warrants monitoring for sustainability of cash conversion efficiency.
Full-year guidance projects revenue of 188.0B yen (+4.9% YoY), operating income of 9.0B yen (+11.3% YoY), ordinary income of 9.6B yen (+7.4% YoY), and net income of 6.2B yen (+10.9% YoY). Current period achievement represents 95.3% of full-year revenue guidance and 89.9% of operating income guidance. Given this is annual results, the full-year targets are effectively achieved with final results showing revenue at 179.2B yen (95.3% of 188.0B yen guidance) and operating income at 8.1B yen (89.9% of 9.0B yen guidance). The shortfall primarily reflects conservative top-line performance in final quarter, though profitability metrics remain strong. The company has not disclosed revised guidance for the next fiscal period in this earnings release. Management commentary indicates expectations for continued revenue growth driven by overseas expansion, product innovation in Garden and Insect Care categories, and service business stability. Key assumptions underlying forecasts include stable domestic market conditions, moderate yen exchange rate assumptions for overseas revenues, and continued cost management discipline. No order backlog data is disclosed as the business model centers on fast-moving consumer goods and services with short order-to-delivery cycles rather than long-term contracts.
Annual dividend for FY2025 totaled 125 yen per share, comprising quarterly dividends paid throughout the fiscal year. This represents an increase from prior year's total return to shareholders. The payout ratio stands at 75.8% based on consolidated net income attributable to owners of parent, indicating a shareholder-friendly distribution policy. However, the forecast dividend disclosed shows 0.00 yen, suggesting the company has not yet announced its FY2026 dividend policy as of this earnings release. The company maintains a total of 22,210 thousand shares outstanding (excluding 362 thousand treasury shares), with average shares during the period of 21,826 thousand used for EPS calculation. Total dividends paid during the fiscal year amounted to 2.6B yen based on the per-share dividend and share count. Free cash flow of 70.4B yen provides coverage of 27.0 times the dividend payment, indicating strong sustainability. The payout ratio of 75.8% is elevated relative to typical Japanese corporate standards of 30-40%, reflecting either a mature business profile with limited reinvestment needs or a deliberate shareholder-friendly capital allocation policy. No share buyback activity was disclosed for the current fiscal year. The total return ratio equals the payout ratio at 75.8% in absence of buybacks. Given strong cash generation (operating CF 108.0B yen) and conservative leverage, the dividend appears sustainable despite the elevated payout ratio, though limited capital remains for growth investments at this distribution level.
Customer concentration risk is significant, with the top three wholesale distributors (PALTAC, Arata, Oki) accounting for approximately 105.6B yen or 58.9% of total revenue based on Household Products segment sales. Any deterioration in relationships, changes in distribution terms, or financial difficulties among these key partners could materially impact revenue and cash flows. The company's dependence on these channels limits pricing power and increases vulnerability to shifts in retailer inventory strategies.
Working capital deterioration poses profitability and cash flow risk, evidenced by inventory days outstanding increasing to 113 days. Inventory buildup of 25.9B yen (inventory balance) relative to revenue represents elevated levels, with year-over-year inventory change consuming 1.8B yen of operating cash flow. Slower inventory turnover may reflect demand forecast mismatches, product mix shifts toward slower-moving Garden products, or channel inventory accumulation. Further deterioration could compress margins through obsolescence, markdowns, and increased warehousing costs while constraining cash generation.
Underinvestment in capital assets creates medium-term competitive and operational risks, with CapEx of 2.9B yen representing only 64% of depreciation expense of 4.6B yen. This CapEx-to-depreciation ratio below 1.0 indicates insufficient reinvestment to maintain productive capacity and technological competitiveness. Sustained underinvestment may result in aging production facilities, reduced efficiency, quality issues, inability to support new product launches, and market share erosion to better-capitalized competitors. The company's gross margin of 41.7% and operating margin of 4.5% leave limited buffer to absorb cost increases from aging assets or manufacturing disruptions.
[Industry Position] (Reference - Proprietary Analysis)
Earth Corporation operates in the household products and pest control services sector, characterized by stable demand, intense retail competition, and moderate profitability. The company's performance metrics indicate positioning as an established player with financial stability but limited margin expansion relative to premium-positioned peers.
Profitability: Operating margin of 4.5% (prior period 3.8%) positions in the mid-range for household products manufacturers, where industry median typically ranges 4-8% depending on brand strength and product mix. The company's ROE of 6.9% remains below the industry median of approximately 8-10% for consumer products companies, reflecting moderate return on shareholder capital. Net profit margin of 3.1% aligns with mass-market household products manufacturers facing retail pricing pressure.
Financial Health: Equity ratio of 54.4% demonstrates solid capitalization, comparing favorably to industry median of approximately 45-55% for the sector. Current ratio of 134.0% provides adequate liquidity, though below the industry median of 150-200% for consumer goods companies with seasonal working capital needs. The elevated short-term liability ratio of 97.8% represents a structural disadvantage relative to peers maintaining more balanced debt maturity profiles.
Efficiency: Inventory days outstanding of 113 days exceeds typical industry ranges of 60-90 days for consumer products with moderate shelf life, indicating working capital management challenges. Total asset turnover of 1.20 aligns with industry standards for asset-intensive consumer goods manufacturers with domestic production facilities. R&D intensity of 2.0% falls within typical ranges of 1.5-3.0% for branded household products requiring continuous product innovation.
※ Industry: Household Products & Pest Control (8 companies comparison), Comparison: Prior fiscal periods, Source: Proprietary analysis
Strong profitability improvement with operating income growth of +25.9% significantly outpacing revenue growth of +5.9% demonstrates operational leverage and margin expansion capability. Operating margin improved 0.7 percentage points to 4.5%, reflecting SGA cost discipline and modest gross margin gains. This profitability inflection suggests management execution on efficiency initiatives may be sustainable if revenue growth continues and competitive intensity remains moderate. The pattern of accelerating profit growth relative to revenue represents a positive earnings trajectory.
Cash generation quality supports financial flexibility despite elevated payout ratio, with operating cash flow of 108.0B yen representing 1.93 times net income and free cash flow of 70.4B yen providing 27 times coverage of dividends. While operating CF declined -22.7% YoY due to working capital consumption, the absolute level remains robust. The combination of strong cash conversion, conservative leverage (debt-to-equity 0.84), and adequate liquidity (current ratio 134%) provides capacity for sustained dividends, opportunistic M&A, or increased capital investment. However, the payout ratio of 75.8% limits retained earnings for organic reinvestment.
Working capital and investment efficiency present structural headwinds requiring management attention. Inventory days outstanding of 113 days and CapEx-to-depreciation ratio of 0.64 both indicate suboptimal capital deployment. The inventory buildup consumed cash and suggests demand forecasting challenges or product mix shifts requiring longer cash conversion cycles. Persistent underinvestment at 64% of depreciation levels risks medium-term competitive deterioration through aging assets and reduced innovation capacity. Addressing these efficiency gaps represents critical priorities for sustaining profitability momentum and return on invested capital improvement.
This report was automatically generated by AI analyzing XBRL earnings data as an earnings analysis tool. This is not a recommendation to invest in any specific security. Industry benchmarks are reference information compiled from publicly available earnings data. Please make investment decisions at your own responsibility and consult professionals as needed.