Suzumo Machinery (6405) FY2026 Q3 Earnings Report

Quick View

Executive Summary

The cumulative results for 2026 Q3 showed a significant decline in earnings, as the decrease in revenue coincided with a higher cost-of-sales ratio and increased SG&A expenses. Revenue was ¥112.7B (-6.6% YoY), Operating Income was ¥4.3B (-75.1%), Ordinary Income was ¥4.2B (-75.5%), and Net Income was ¥1.5B (-87.8%). The gross margin declined to 47.5% from 51.0% in the same period of the previous year, while SG&A expenses increased 11.1% despite the decline in revenue, resulting in a substantial contraction in the Operating Income margin to 3.8%. As the Company operates in a single segment (Rice-Based Food Processing Machinery-Related Business), the timing shifts in customers’ capital expenditures and demand cycles are considered the primary drivers of earnings volatility.

Factors Driving Earnings Fluctuations

【Revenue】Revenue was ¥112.7B, representing a 6.6% YoY decline. As the Company operates in a single segment (Rice-Based Food Processing Machinery-Related Business), the timing shifts in the recognition of capital expenditure projects for the food-service and prepared-food markets, as well as demand cycles, are considered the primary causes of the revenue decline. Progress against the full-year Company forecast of ¥154.5B was 73.0%, slightly below the standard 75% level.

【Profit and Loss】The higher cost-of-sales ratio caused the gross margin to decline to 47.5% from 51.0% in the same period of the previous year. In addition, SG&A expenses increased 11.1%, causing Operating Income to plunge to ¥4.3B (-75.1%). In non-operating items, a foreign exchange loss of ¥0.3B and interest expense of ¥0.2B were recorded, leaving Ordinary Income at ¥4.2B (-75.5%). Extraordinary losses, including impairment losses and losses on disposal of fixed assets, were immaterial, indicating that the primary cause of the sharp earnings decline was the deterioration in operating profitability. Net Income after corporate income taxes was ¥1.5B (-87.8%), leading to the conclusion that the Company experienced both lower revenue and lower earnings.

Segment Analysis

The Group operates in a single segment, the Rice-Based Food Processing Machinery-Related Business, and does not disclose results by segment.

Key Financial Indicators

【Profitability】The Operating Income margin was 3.8%, down substantially from 14.3% in the same period of the previous year, while the Net Income margin also declined to 1.4% from 10.3%. The gross margin was 47.5% (51.0% in the same period of the previous year), with the higher cost ratio and increased SG&A expenses (+11.1%) worsening operating leverage.【Cash Flow Quality】The corporate income tax burden relative to profit before tax was ¥0.8B, resulting in an estimated effective tax rate of approximately 19.8%.【Investment Efficiency】Annualized ROE was 1.6% and annualized ROIC was 3.9%, both at low levels, making the monetization of invested capital and shareholders’ equity an issue.【Financial Soundness】The Equity Ratio remained high at 64.7%, although it declined from 81.8% in the same period of the previous year. The Current Ratio was approximately 264.6% and Interest Coverage was approximately 22x, indicating that short-term liquidity and debt-servicing capacity remained sound.

Cash Flow Analysis

As individual disclosure of the cash flow statement is not available, funding trends are analyzed based on changes in the balance sheet. Cash and deposits decreased by ¥29.8B from ¥56.0B in the same period of the previous year to ¥26.2B, while long-term borrowings increased by ¥18.0B from ¥1.0B to ¥19.0B, indicating greater reliance on external financing. Treasury stock increased substantially from ¥0.1B to ¥32.3B, and a large-scale share repurchase is considered one of the primary causes of the decline in cash. Construction in progress also increased from ¥10.9B to ¥26.8B, indicating continued allocation of funds to capital expenditures. Inventories increased from ¥28.2B to ¥31.7B, further tying up funds in working capital. Overall, during a period of declining earnings, increased borrowings, share repurchases, and inventory accumulation occurred simultaneously, causing on-hand liquidity to contract from the same period of the previous year.

Earnings Quality

The divergence between Ordinary Income and Net Income is attributable to the tax burden, while extraordinary gains and losses, including impairment losses and losses on disposal of fixed assets, were immaterial, limiting the impact of temporary factors. Non-operating income and expenses primarily consisted of recurring items such as interest and dividend income; however, a foreign exchange loss of ¥0.3B and interest expense of ¥0.2B were recorded on the expense side, contributing to the decline from Operating Income of ¥4.3B to Ordinary Income of ¥4.2B. Comprehensive Income was ¥0.4B, creating a divergence from Net Income of ¥1.5B, primarily due to foreign currency translation adjustments of -¥1.1B. This divergence results from translation differences related to overseas subsidiaries and does not directly reflect the Company’s ability to generate operating cash flow; this point warrants attention. The accumulation of inventories is a factor that somewhat detracts from earnings quality from an accrual perspective, and the inventory liquidation status in Q4 will influence the quality of future earnings.

Earnings Forecast and Guidance

The full-year Company forecasts are Revenue of ¥154.5B (-0.8% YoY), Operating Income of ¥6.1B (-67.7%), and Ordinary Income of ¥6.1B (-68.7%), with no revisions to the forecasts during the quarter. Cumulative Q3 progress was 73.0% for Revenue and 70.5% for Operating Income, both slightly below the standard 75% level, while Net Income progress was substantially lower at 37.3%. To achieve the full-year forecasts, Q4 alone would need to generate approximately ¥1.8B in Operating Income and ¥2.6B in Net Income attributable to owners of the parent, requiring an improvement above the cumulative Q3 profitability level of 3.8% for the Operating Income margin.

Shareholder Returns

The Q2 dividend was ¥15.00 per share, and the full-year dividend forecast is ¥35.00, with no revision to the dividend forecast during the quarter. The Payout Ratio calculated using cumulative Net Income of ¥1.5B as the denominator is substantially above 100%; even on a full-year forecast basis (forecast EPS of ¥34.62 and forecast dividend of ¥35.00), the Payout Ratio is approximately 101%. Treasury stock increased to ¥32.3B through share repurchases, indicating capital allocation in addition to dividends; however, this should be viewed separately from dividends when considering the Total Return Ratio. As cash and deposits declined YoY while borrowings increased, the sustainability of the dividend level will depend on earnings recovery from Q4 onward and the Company’s capital policy.

Risk Factors

1. Single-Segment Concentration Risk: As the Company operates in a single segment, the Rice-Based Food Processing Machinery-Related Business, delays in customers’ capital expenditures or shifts in the timing of project recognition could directly affect results. Revenue declined 6.6% YoY, while Operating Income declined 75.1%, indicating significant amplification and highlighting the extent to which business concentration magnifies earnings volatility.

2. Deteriorating Profitability and Lower Working Capital Efficiency: The gross margin declined from 51.0% to 47.5%, while SG&A expenses increased +11.1%. In addition, inventories increased +12.3% YoY, requiring monitoring for delays in inventory liquidation and the risk of inventory write-downs.

3. Capital Allocation and Financial Flexibility: Long-term borrowings increased ¥18.0B YoY, while cash and deposits declined ¥29.8B and treasury stock increased to ¥32.3B. Although the Equity Ratio remains high at 64.7% (81.8% in the same period of the previous year), it is trending downward, warranting close attention to the sustainability of capital allocation during a period of low profitability.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Return

The Company’s profitability is substantially below the industry median and is also below the lower bound of the IQR.

Growth and Capital Efficiency

The Revenue growth rate is also substantially below the industry median and is underperforming peers, including those experiencing declining revenue.

※Source: Compiled by the Company

Key Points from the Results

1. The Operating Income margin declined sharply to 3.8%, while Operating Income declined 75.1%, significantly magnifying the 6.6% decline in Revenue. The deterioration in operating leverage caused by the lower gross margin and increased SG&A expenses was the primary driver of earnings volatility.

2. Construction in progress increased substantially by +144.5% YoY, reaching approximately 31% of PPE. While this indicates an aggressive investment pipeline, the timing of commencement of operations and progress in investment recovery will be key to the future recovery in profitability.

3. A substantial increase in treasury stock, a decline in cash and deposits, and an increase in long-term borrowings occurred simultaneously, making the balance of capital allocation during a period of low profitability a key focus of the results. The Payout Ratio is approximately 101% on a full-year forecast basis, making consistency with the earnings level an important point for confirmation.

Theoretical Share Price (Reference Value)

Sensitivity: ¥880–¥927 at ±1% for the cost of equity, and ¥897–¥906 at ±0.1 for ω.

Notes:

• As 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 timing difference from the full-year forecast).
• As net assets include 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 with a professional as necessary.

---End of Report---