FURYU (6238) FY2027 Q1 Earnings Report

Quick View

Executive Summary

Revenue increased by double digits, while operating leverage drove profit growth above revenue growth, resulting in higher revenue and earnings. Revenue was ¥120.2B (+19.0% YoY), Operating Income was ¥10.7B (+52.8%), Ordinary Income was ¥10.7B (+51.2%), and Net Income was ¥6.8B (+47.2%). The Operating Income margin improved to 8.9% from approximately 7.0% in the same period of the previous year, with the decline in the SG&A expense ratio associated with higher revenue boosting profit growth.

Factors Affecting Earnings Performance

【Revenue】Revenue increased by +19.0% YoY to ¥120.2B. By segment, the Worldview Business generated ¥81.6B (+29.7%), driving the majority of the company-wide revenue increase; the Girls Trend Business was ¥33.9B (+0.9%), remaining nearly flat, while the FURYU New Business remained limited at ¥4.7B (+4.2%). The structure was one in which the high growth of the Worldview Business alone led the company-wide top-line growth.

【Profit and Loss】Operating Income was ¥10.7B (+52.8%), and Ordinary Income was ¥10.7B (+51.2%); as non-operating income and expenses were virtually zero, the two figures were almost identical. Extraordinary items were also immaterial (extraordinary income of ¥0.03B and extraordinary loss of ¥0.01B), indicating an extremely limited contribution from temporary factors. Net Income was ¥6.8B (+47.2%), with the effective tax rate of 36.2% reducing profit before tax. While the gross margin was maintained at 38.6%, the SG&A expense ratio declined to 29.7% (approximately 31.6% in the previous year), allowing the increase in revenue to be efficiently converted into profit. Among segment profits, the Girls Trend Business’s 24.8% profit margin (+approximately 5pt YoY) was the largest factor behind the improvement in profitability, while the FURYU New Business’s loss expanded to ¥0.9B. In conclusion, the company achieved higher revenue and earnings, and the quality of earnings was relatively favorable, being derived primarily from the core business.

Segment Analysis

The Worldview Business was the center of company-wide growth, with Revenue of ¥81.6B (+29.7%) and Operating Income of ¥8.7B (+40.3%); its profit margin improved slightly to 10.6% from 9.8% in the previous year. The Girls Trend Business remained nearly flat in terms of Revenue at ¥33.9B (+0.9%), but its Operating Income increased to ¥8.4B (+26.8%), and its profit margin improved substantially to 24.8% from approximately 19.7% in the previous year, making it the core business accounting for more than half of total reported segment profit. The FURYU New Business posted Revenue of ¥4.7B (+4.2%), while its operating loss expanded to ¥0.9B (loss of ¥0.3B in the previous year), causing its profit margin to deteriorate to negative 19.4% from negative 6.2% in the previous year. Company-wide expenses (adjustments) were ¥5.4B, slightly down from ¥5.6B in the previous year, and the restraint of indirect expenses also contributed to the improvement in the company-wide Operating Income margin.

Key Financial Indicators

【Profitability】The Operating Income margin of 8.9% improved from approximately 7.0% in the same period of the previous year, primarily because the SG&A expense ratio declined to 29.7% while the gross margin was maintained at 38.6%. The Net Income margin was 5.7%, with the effective tax rate of 36.2% limiting the conversion of profit before tax into Net Income.【Cash Flow Quality】Comprehensive Income was ¥6.8B, almost equal to Net Income of ¥6.8B. The impact of valuation differences, such as foreign currency translation adjustments and retirement benefit adjustments, was extremely limited, indicating stable earnings quality.【Investment Efficiency】ROE (based on equity at period-end) was 2.9%; however, when Q1 cumulative profit is annualized, this corresponds to approximately 11.7%, making the extent of realization for the full year a focus going forward. Total assets were ¥286.8B, down from ¥303.4B in the previous year, indicating room for improvement in asset efficiency.【Financial Soundness】The Equity Ratio was extremely high at 81.0% (77.9% in the previous year). With cash and deposits of ¥114.4B, a current ratio of approximately 4.7x based on current assets of ¥236.2B/current liabilities of ¥50.5B, and fixed liabilities of only ¥3.8B, the financial foundation is conservative and robust.

Cash Flow Analysis

Although individual disclosure in the cash flow statement is limited, an analysis of fund movements based on changes in the balance sheet indicates that cash and deposits were ¥114.4B, down ¥23.1B from ¥137.5B in the previous year. Meanwhile, total assets declined slightly from ¥286.8B to ¥303.4B, and equity declined slightly from ¥232.5B to ¥236.3B, indicating a phase of asset contraction. Accounts receivable were ¥49.8B (¥48.9B in the previous year), and inventories were ¥38.9B (¥31.2B in the previous year), both showing slight increases; the buildup of working capital associated with higher revenue may have affected the cash balance. Accounts payable were ¥6.7B, down from ¥11.0B in the previous year, and the reduction in trade payables is also considered to have contributed to cash outflows. Overall, the buildup of working capital and the decline in trade payables during a period of revenue growth slightly reduced the cash balance despite the ample Equity Ratio of 81.0%.

Earnings Quality

The current period’s profit had little dependence on non-operating or extraordinary income and expenses and was composed primarily of recurring core operating earnings. Non-operating income was ¥0.0B, and non-operating expenses were also ¥0.0B, resulting in an almost balanced position; Ordinary Income of ¥10.7B therefore remained nearly at the same level as Operating Income of ¥10.7B. Extraordinary income of ¥0.03B (gain on sales of fixed assets) and extraordinary loss of ¥0.01B (loss on sale and disposal of fixed assets) were both immaterial, with a limited impact on profit before tax. Comprehensive Income of ¥6.8B was almost equal to Net Income of ¥6.8B, with no material divergence arising from other comprehensive income items such as foreign currency translation adjustments or deferred hedge gains and losses. Accordingly, current-period profit can be assessed as highly sustainable earnings based on operating activities, with little dependence on temporary factors.

Earnings Forecasts and Guidance

The company’s full-year forecast is Revenue of ¥480.0B (+7.2% YoY), Operating Income of ¥40.0B (+20.6%), and Ordinary Income of ¥40.0B (+21.1%), with no revisions to either the earnings forecast or the dividend forecast. Q1 progress rates were equivalent to 25.0% for Revenue, 26.8% for Operating Income, and 26.8% for Ordinary Income, slightly exceeding the standard 25% progress level. Q1 revenue growth of 19.0% substantially exceeded the full-year plan’s revenue growth of 7.2%, suggesting a conservative plan premised on a slowdown in growth toward the second half of the fiscal year. Operating Income progress slightly exceeded Revenue progress, indicating a solid start toward achieving the plan in terms of profitability.

Shareholder Returns

The company’s full-year dividend forecast is ¥40.0 per share, and the Payout Ratio based on forecast EPS of ¥94.39 is approximately 42.4%. No revision to the dividend forecast has been announced. As there was no dividend in the same period of the previous year, a simple comparison is not possible; however, given the financial capacity represented by cash and deposits of ¥114.4B and an Equity Ratio of 81.0%, concerns regarding dividend sustainability are limited. The company holds 1.8099 million treasury shares (approximately 6.4% of issued shares), leaving room for additional shareholder returns.

Risk Factors

1. Deterioration in the profitability of the FURYU New Business: Against Revenue of ¥4.7B (+4.2%), the segment loss expanded to ¥0.9B (¥0.3B in the previous year), and the profit margin deteriorated to negative 19.4% from negative 6.2% in the previous year. This is weighing on the improvement of the company-wide profit margin.

2. Dependence on growth in the Worldview Business: This business generated Revenue of ¥81.6B, up +29.7% YoY, accounting for the majority of the company-wide revenue increase. A slowdown in its growth pace would therefore directly affect the company-wide revenue growth and profit margin.

3. Sustainability of the high profitability of the Girls Trend Business: The segment profit margin of 24.8% (+approximately 5pt YoY) supports the high profitability of the core business, but it may fluctuate depending on changes in consumer preferences and the content and product mix.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The Operating Income margin is in line with the industry median, while the Net Income margin is slightly below the median due to the impact of tax burdens and other factors.

Growth and Capital Efficiency

The Revenue growth rate substantially exceeds the industry median, placing the company among the high-growth group within the industry.

※Source: Compiled by the Company

Key Takeaways from the Earnings Results

1. Operating Income increased by +52.8% against Revenue growth of +19.0%, significantly exceeding revenue growth, and the Operating Income margin improved to 8.9%. The earnings structure confirms operating leverage driven by the maintenance of the gross margin and the decline in the SG&A expense ratio.

2. While the core Girls Trend Business maintained high profitability with a 24.8% profit margin, the FURYU New Business’s loss expanded to ¥0.9B. The disparity in profitability among businesses is observable as a factor affecting the company-wide profit margin.

3. Progress against the full-year plan was slightly above the standard level at 26.8% for Operating Income, but both the earnings forecast and dividend forecast remained unchanged. Cash and deposits of ¥114.4B and an Equity Ratio of 81.0% indicate a conservative financial foundation and confirm the company’s capacity for shareholder returns.

Theoretical Share Price (Reference Value)

Sensitivity: ¥896–¥948 at ±1% for the cost of equity, and ¥920–¥923 at ±0.1 for ω.

Notes:

• Equity at the end of the quarter is used (there is a timing difference from the full-year forecast).
• As equity includes non-controlling interests, the theoretical value may be calculated somewhat higher.

(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 share price 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 based on XBRL earnings release data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the Company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, after consulting professionals as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2027 Q1 was a strong start, with revenue growth translating into materially faster operating-profit growth. Revenue increased 19.0% YoY to ¥12.02bn. Operating income rose 52.8% YoY to ¥1.07bn. Ordinary income increased 51.2% to ¥1.07bn, indicating that the profit improvement was predominantly operational rather than driven by below-the-line items. Net income grew 47.2% to ¥681m, while EPS increased to ¥25.73 from ¥17.49. Gross profit rose 20.3% to ¥4.64bn, slightly outpacing sales growth. The gross margin improved 40bp YoY to 38.6%. SG&A increased 13.1% YoY to ¥3.57bn, substantially below revenue growth. Consequently, the operating margin expanded by 198bp YoY to 8.9% from 6.9%. The net margin increased by 109bp to 5.7% from 4.6%. The Girls Trend Business was the largest contributor to segment profit, generating ¥841m, while the Worldview Business delivered the largest revenue base at ¥8.16bn. Segment-level growth was led by the Worldview Business, where revenue rose 29.7% and segment profit rose 40.3%. The Girls Trend Business produced a strong 24.8% segment margin and expanded segment profit 26.8% despite revenue growth of only 0.9%. In contrast, the FURYU New Business remained loss-making, with its segment loss widening to ¥90m from ¥28m. Full-year guidance was maintained, and Q1 operating-income progress reached 26.8% of the ¥4.00bn forecast, modestly ahead of the standard 25% first-quarter run rate. The balance sheet remains highly liquid, with cash of ¥11.44bn and a 467.3% current ratio. Overall, the quarter supports the view that earnings momentum is being driven by core-business margin expansion and disciplined overhead growth, while loss containment in the FURYU New Business is a key condition for sustaining the improved group profitability.

Profitability Analysis

Annualized DuPont ROE is 11.7%, comprising a 5.7% net profit margin, 1.676x asset turnover, and 1.23x financial leverage. The main source of the quarter's profitability improvement was margin expansion rather than balance-sheet leverage, as financial leverage remains low. Operating margin rose to 8.9% from 6.9%, supported by a 40bp improvement in gross margin and SG&A growth of 13.1%, below 19.0% revenue growth. This positive operating leverage converted a ¥1.92bn sales increase into a ¥371m operating-income increase. The tax burden was 0.637, equivalent to a 36.2% effective tax rate, which moderated the conversion of pre-tax income into net income. Interest burden was 0.996 and interest coverage was 7,889.7x, confirming that financing costs had virtually no effect on earnings. Annualized ROA is approximately 9.2%, calculated using annualized Q1 net income and average total assets, indicating efficient returns for an asset-light consumer-entertainment business. At segment level, the Girls Trend Business was the core business by operating-income contribution, producing ¥841m of segment profit, or 52.0% of aggregate segment profit before corporate costs. Its segment margin improved by 506bp YoY to 24.8%. The Worldview Business generated ¥8.16bn in revenue and ¥867m in segment profit, with margin improving 80bp to 10.6%. The FURYU New Business recorded a ¥90m segment loss, with its margin deteriorating to negative 19.5% from negative 6.2%; this remains the principal drag on group-level profitability.

Growth Assessment

Revenue growth was broad-based but uneven across segments. The Worldview Business was the main growth engine, with revenue increasing ¥1.87bn, or 29.7% YoY, to ¥8.16bn. Its segment profit increased ¥249m to ¥867m, demonstrating that sales growth was accompanied by improved profitability. Girls Trend Business revenue was broadly stable at ¥3.39bn, up 0.9% YoY, but segment profit increased ¥178m to ¥841m through substantial margin improvement. FURYU New Business revenue increased 4.1% to ¥465m, but its loss widened by ¥63m, indicating that growth in this business is not yet self-funding. Aggregate segment profit rose 29.0% to ¥1.62bn, while unallocated corporate costs declined 1.3% to ¥544m; this further supported consolidated operating-income growth. The maintained full-year forecast calls for 7.2% revenue growth to ¥48.00bn and 20.6% operating-income growth to ¥4.00bn. Q1 progress was 25.0% for revenue, 26.8% for operating income, 26.7% for ordinary income, and 27.3% for net income, all close to or modestly ahead of the standard 25% Q1 pace. The quarterly performance therefore provides an adequate initial cushion against the full-year plan, without representing a material deviation from the expected seasonal trajectory. Sustained growth depends on maintaining Worldview Business momentum, preserving the elevated profitability of Girls Trend Business, and improving the earnings profile of the new-business portfolio.

Financial Health

Financial health is strong. Current assets of ¥23.62bn exceed current liabilities of ¥5.05bn by ¥18.57bn, producing working capital of ¥18.57bn and a current ratio of 467.3%. The quick ratio of 390.2% also shows that liquidity is strong even before relying on inventory liquidation. Cash and deposits were ¥11.44bn, equal to 39.9% of total assets and more than twice total liabilities of ¥5.44bn. Total equity was ¥23.25bn, representing an 81.0% capital adequacy ratio. The reported debt-to-equity ratio of 0.23x is conservative and well below the 2.0x level associated with aggressive leverage. Noncurrent liabilities were limited to ¥381m, while current liabilities represented 93.0% of total liabilities; this short maturity profile is comfortably covered by current assets and cash. Accounts payable declined ¥430m, or 39.1% YoY, to ¥671m. Including electronically recorded obligations, supplier-related payables declined to ¥1.04bn from ¥1.51bn, reducing supplier-financing balances. This does not create a liquidity concern given the substantial cash position, but it reduces a source of operating funding and should be considered alongside the inventory balance. Intangible assets were ¥1.02bn, or 3.5% of total assets, indicating limited intangible-asset concentration. No significant goodwill movement or fixed-asset impairment was reported.

Notable B/S Changes

Accounts payable: -¥430m (-39.1%) to ¥671m - lower supplier-credit utilization; liquidity remains ample, but reduced payables provide less operating funding. Total liabilities: -¥1.27bn (-19.0%) to ¥5.44bn - balance-sheet risk declined further, reinforcing the already conservative capital structure. Cash and deposits: -¥2.31bn (-16.8%) to ¥11.44bn - cash remains substantial at 39.9% of total assets and exceeds total liabilities by more than two times.

Cash Flow Quality

Operating, investing, and financing cash-flow figures were not provided. Earnings quality is nevertheless supported by the composition of reported profit: operating income of ¥1.07bn was closely reflected in ordinary income of ¥1.07bn, and non-operating income was immaterial at ¥0.3m. Foreign-exchange losses of ¥3.3m and interest expense of ¥0.1m were negligible relative to operating income. Extraordinary items were also immaterial, consisting of a ¥1.1m loss on asset sales and retirements partly offset by a ¥0.3m gain on asset sales. Accordingly, Q1 net income of ¥681m appears primarily derived from recurring operating activity rather than non-recurring gains. The ¥774m increase in inventories to ¥3.89bn warrants monitoring in subsequent quarters, particularly because supplier-related payables declined. Receivables were broadly stable at ¥4.98bn, up 2.0% YoY, which is materially below the 19.0% sales-growth rate and does not indicate deterioration in customer collections.

Dividend Sustainability

The full-year dividend forecast is ¥40.00 per share, unchanged from the company plan. Against forecast EPS of ¥94.39, the implied dividend payout ratio is 42.4%. This is below the 60% sustainability benchmark and leaves a meaningful portion of forecast earnings available for investment, balance-sheet flexibility, or additional shareholder returns. The company held ¥11.44bn of cash and deposits at quarter-end, providing substantial liquidity support for the planned dividend. Retained earnings were ¥21.74bn, equivalent to a large accumulated equity cushion. Treasury stock totaled ¥1.94bn, or 6.8% of total assets, although no current-period repurchase amount was provided; therefore, the dividend payout ratio is assessed separately from any potential buyback activity. The maintained dividend forecast is consistent with the maintained earnings forecast and the company's conservative capital structure.

Risk Assessment

Business risks include Consumer-demand and product-cycle risk: the Worldview and Girls Trend businesses are exposed to changes in character, content, fashion, and entertainment preferences, which can affect sales velocity and product profitability., Girls Trend concentration risk: this segment contributed 52.0% of aggregate segment profit before corporate costs, making group earnings sensitive to the sustainability of its 24.8% segment margin., New-business execution risk: FURYU New Business recorded a ¥90m loss and a negative 19.5% margin, with the loss widening YoY despite revenue growth., Inventory risk: inventories increased 24.8% YoY to ¥3.89bn; consumer-product inventory can be exposed to demand forecasting errors, markdowns, and obsolescence..

Financial risks include Supplier-financing reduction: accounts payable fell 39.1% YoY, reducing operating funding from suppliers, although this is amply offset by ¥11.44bn of cash and a 467.3% current ratio., Tax-rate sensitivity: the 36.2% effective tax rate reduced the conversion of operating profit into net income, with a tax burden ratio of 0.637..

Key concerns include The key operational issue is whether the FURYU New Business can improve its loss profile without requiring disproportionate incremental investment., The key earnings question is whether the sharp margin expansion in the Girls Trend Business can be maintained as revenue was only broadly flat YoY., The key working-capital item is whether the higher inventory balance converts into sales without inventory write-downs or additional discounting..

Investment Implications

Key takeaways include Q1 revenue growth of 19.0% and operating-income growth of 52.8% demonstrate strong positive operating leverage., Operating-margin expansion of 198bp to 8.9% was supported by both a higher gross margin and SG&A growth below sales growth., Worldview Business supplied the largest revenue increase, while Girls Trend Business was the largest segment-profit contributor., The balance sheet is a material financial strength, with an 81.0% equity ratio, ¥11.44bn of cash, and low reported leverage., Maintained full-year guidance is supported by Q1 operating-income progress of 26.8%, slightly above the standard first-quarter pace..

Metrics to watch include Worldview Business revenue growth and segment margin, Girls Trend Business segment margin relative to the 24.8% Q1 level, FURYU New Business losses and revenue scalability, Inventory movement relative to sales growth and supplier-related payables, Full-year operating-income progress against the ¥4.00bn forecast, Dividend payout ratio relative to forecast EPS and capital-allocation activity.

Regarding relative positioning, FURYU combines an asset-light balance sheet, high liquidity, low leverage, and an annualized ROE of 11.7%, placing its financial profile in a solid range. Its 8.9% operating margin is within the good benchmark range, while the 5.7% net margin is also within the good range. Relative earnings quality is supported by the absence of material non-operating or extraordinary contributions, but the loss-making new-business portfolio and elevated inventory balance remain the principal operating offsets.