SANKYO (6417) FY2026 Q3 Earnings Report

Quick View

Executive Summary

For the cumulative Q3 period of the fiscal year ending March 2026, revenue increased but earnings declined, with the most important point being that revenue growth did not translate directly into profit growth. Revenue was ¥1,618.1B (+5.3% YoY), Operating Income was ¥617.2B (-1.2%), Ordinary Income was ¥629.8B (-0.3%), and Net Income was ¥454.0B (flat YoY). While the core Pachinko Machine-Related Business recorded substantial increases in both revenue and earnings, the Pachislot Machine-Related Business experienced substantial declines in revenue and earnings due to delays in passing type-approval examinations. The offsetting performance of the two businesses resulted in a company-wide decline in Operating Income.

Factors Affecting Performance

【Revenue】Revenue was ¥1,618.1B, an increase of +5.3% YoY. The Pachinko Machine-Related Business, the core business accounting for 69.1% of the revenue mix, drove substantial revenue growth of +39.5% YoY. Meanwhile, the Pachislot Machine-Related Business experienced a substantial revenue decline of -35.2% YoY as the supply of new models was delayed due to weak conformity rates in type-approval examinations. The Supply Equipment-Related Business also declined by -22.7% due to market contraction, with the primary driver of revenue growth being the introduction of high-performing Pachinko Machine titles.

【Profit and Loss】Operating Income was ¥617.2B, a decline of -1.2% YoY. Although the gross margin remained high at 58.3%, SG&A expenses increased +14.3% YoY, putting pressure on the profit margin. Ordinary Income was ¥629.8B (-0.3%), with non-operating income of ¥12.6B—including ¥5.1B in dividend income and ¥3.4B in interest income—supplementing Operating Income. The gap between Ordinary Income and Net Income was small, and no temporary factors attributable to extraordinary gains or losses were identified. In conclusion, the company recorded higher revenue but lower earnings, as increased earnings from the core Pachinko Machine business were offset by a substantial decline in earnings from the Pachislot Machine business.

Segment Analysis

By segment Operating Income, the Pachinko Machine-Related Business was the largest segment at ¥498.4B, with a profit margin of 44.6% and growth of +47.6% YoY, serving as the primary driver of company-wide earnings. The Pachislot Machine-Related Business maintained a high profit margin of 45.2% despite a substantial earnings decline, recording Operating Income of ¥161.9B, down -50.3% YoY, due to a decrease in units sold of -32.9% resulting from delays in passing type-approval examinations. The Supply Equipment-Related Business recorded Operating Income of ¥10.3B and a profit margin of 7.4%, substantially lower profitability than the other two businesses, reflecting the impact of market contraction. The decline in company-wide Operating Income was primarily attributable to the deterioration in the Pachislot Machine-Related Business, which was partially absorbed by increased earnings from the Pachinko Machine business.

Key Financial Metrics

Profitability: ROE was 18.2% and the Operating Income margin was 38.1%. The company maintained a highly profitable structure, with a gross margin of 58.3% and an SG&A ratio of 20.2%.
Financial soundness: The Equity Ratio was 84.3% (84.2% in the previous year), while the Current Ratio was extremely high at 654.1%.
Per-share metrics: EPS was ¥218.32 (¥207.31 in the previous year, YoY +5.3%).
Asset efficiency: The company held ¥1,094.8B in cash and deposits and ¥599.8B in short-term securities, with liquid assets accounting for more than half of total assets.

Cash Flow Analysis

As specific figures from the statement of cash flows were not included in the disclosed data, cash flow is evaluated indirectly based on changes in the balance sheet. Cash and deposits were ¥1,094.8B, a substantial decrease from ¥1,800.6B in the previous year. The primary causes are presumed to be cash expenditures of approximately ¥223.8B for share repurchases and ¥157.2B in capital expenditures, as disclosed in the PDF. Property, plant and equipment increased to ¥411.4B from ¥274.8B in the previous year, indicating that investment to expand production capacity is continuing. As statement-of-cash-flows data is unavailable, cash generation is currently considered above average based on the substantial level of net assets and liquid assets.

Quality of Earnings

Ordinary Income of ¥629.8B and Profit Before Tax of ¥629.8B were identical, and no fluctuations attributable to extraordinary gains or losses were identified. Non-operating income of ¥12.6B represented only 0.8% of revenue and primarily comprised dividend income and interest income, with no temporary factors included. The gap between Net Income of ¥454.0B and Ordinary Income was small, and the tax burden remained at a level similar to the previous year, indicating that earnings quality can be assessed as being centered on the core business. However, accounts receivable and notes receivable increased sharply to ¥357.0B from ¥159.9B in the previous year, making delays in cash collection relative to revenue recognition a point requiring attention when assessing earnings quality.

Earnings Forecast and Guidance

The cumulative Q3 progress rates against the full-year forecasts of revenue of ¥1,850.0B, Operating Income of ¥630.0B, and Ordinary Income of ¥640.0B were 87.5%, 98.0%, and 98.4%, respectively, substantially exceeding the standard progress rate of 75%. Pachinko Machine unit sales were 233,068 units (+39.0% YoY), representing progress of 101.1% against the full-year plan and already exceeding the plan, making this the primary driver of upside. Meanwhile, due to delays in passing type-approval examinations, some titles scheduled for launch in Q4 are expected to be postponed to the following fiscal period, and the full-year plan for Pachislot Machine sales is expected to be missed. Full-year forecasts remain unchanged, likely reflecting the offsetting effects of upside in Pachinko Machines and a shortfall in Pachislot Machines.

Shareholder Returns

The Q2 dividend was ¥45.00 per share, while the full-year dividend forecast remains unchanged at ¥90.00 per share annually. Calculated based on cumulative Q3 Net Income, the expected Payout Ratio is approximately 42.0% against forecast EPS of ¥214.25. In addition, the company conducted share repurchases of approximately ¥223.8B (approximately 22.38 million shares) and plans to cancel 30 million shares on February 27, 2026. Accordingly, when viewed in terms of the Total Return Ratio, which includes share repurchases in addition to dividends, the scale of shareholder returns is substantially larger than indicated by the dividend-only Payout Ratio.

Catalysts

【Short term】Sales trends for new Pachislot Machine titles expected to be launched in Q4 (likely limited to one title), as well as the planned cancellation of 30 million treasury shares on February 27, 2026.

【Long term】The extent to which the low-price strategy represented by the “SANKYO YELL Price” (¥499,000) and the “KUGITAMA YELL Plan” (¥20,000 monthly rental), scheduled for introduction from FY2026, contributes to promoting installation at gaming halls and acquiring new customers.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

Both the Operating Income margin and Net Income margin substantially exceed the industry median, indicating an exceptionally high level of profitability even within the manufacturing sector.

Growth and Capital Efficiency

The revenue growth rate is slightly above the industry median but is not an exceptional level, as it is close to the upper end of the IQR.

※Source: Compiled by the Company

Risk Factors

1. Pachislot Machine Type-Approval Examination Delay Risk: The Pachislot Machine-Related Business recorded substantial declines, with revenue down -35.2% YoY and Operating Income down -50.3%. Due to weak conformity rates in type-approval examinations, some titles scheduled for launch in Q4 have been postponed to the following fiscal period or later, and the full-year plan for units sold is expected to be missed.

2. Trade Receivables Collection Risk: Accounts receivable and notes receivable increased more than twofold to ¥357.0B from ¥159.9B in the previous year. On an annualized basis, the collection period is at a level exceeding 60 days, and fluctuations in trade receivables associated with increases in units sold or changes in sales terms could affect future Operating Cash Flow.

3. Risk of Margin Pressure from Higher SG&A Expenses: SG&A expenses increased +14.3% YoY to ¥326.6B, and the Operating Income margin declined from the previous year despite maintaining a gross margin of 58.3%. Even amid revenue growth, increases in promotional expenses, development expenses, and other costs are weakening operating leverage, making the trend in cost absorption capacity a key focus going forward.

Key Points from the Earnings Results

1. The higher-revenue/lower-earnings structure resulted from contrasting performance trends between the core Pachinko Machine-Related Business, which accounted for 69.1% of the mix and recorded Operating Income growth of +47.6%, and the Pachislot Machine-Related Business, which recorded a decline of -50.3%. Dependence on a single segment is the primary cause of earnings volatility.

2. Progress against the full-year forecasts was exceptionally high, at 98.0% for Operating Income and 98.4% for Ordinary Income. Although the achievement of 101.1% of the Pachinko Machine plan contributed to performance, full-year forecasts remain unchanged, leaving Pachislot Machine sales trends in Q4 as a variable determining whether the plans will be achieved.

3. While maintaining strong financial soundness, with an Equity Ratio of 84.3% and a Current Ratio of 654.1%, the company conducted share repurchases of ¥223.8B and plans to cancel 30 million shares. Changes in the capital structure and the sustainability of shareholder returns therefore remain important structural areas for observation.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,572–¥1,665 at a ±1% change in the cost of equity, and ¥1,609–¥1,631 at a ±0.1 change in ω.

Notes:

• As progress of Net Income against the full-year forecast is 103%, exceeding the standard level of 75%, forecast EPS has been adjusted upward within a maximum range of +10% (because companies with leading progress tend to exceed forecasts; adjustments may be excessive for businesses with strong seasonality).
• Net assets as of the quarter-end have been used (there is a time difference relative to 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 value based solely on 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 through an integrated AI analysis of XBRL earnings summary data and PDF earnings presentation materials. 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---

---

AI Financial Analysis

Executive Summary

SANKYO delivered resilient FY2026 Q3 cumulative earnings, with revenue growth offset by moderate margin compression and leaving profits broadly flat year on year. Revenue increased 5.3% year on year to ¥161.81bn. Operating income declined 1.2% to ¥61.72bn despite the top-line expansion. Ordinary income was ¥62.98bn, down 0.3% year on year. Net income attributable to owners was ¥45.40bn, down only 0.2% year on year. Gross profit rose to ¥94.38bn, but the gross margin fell 91bp year on year to 58.3%. Operating margin compressed 251bp to 38.1%, as SG&A increased 14.3% to ¥32.66bn, materially faster than revenue growth. Net margin declined 151bp to 28.1%, though it remained exceptionally high for a manufacturing business. Non-operating income of ¥1.26bn was modest relative to revenue and was supported by ¥0.51bn of dividend income and ¥0.34bn of interest income. The effective tax rate was 27.9%, producing a normal tax burden of 72.1%. Annualized ROE was 24.3%, reflecting very strong profitability rather than aggressive balance-sheet leverage. The balance sheet remains highly liquid, with cash and deposits of ¥109.48bn and short-term investment securities of ¥59.98bn. Capital allocation has been active: treasury stock increased by ¥59.62bn year on year, while total equity declined ¥36.24bn despite the period's ¥45.40bn of net income. Receivables rose sharply, and the reported annualized DSO of 60 days triggers a collection-efficiency alert. Management's full-year guidance implies that Q3 cumulative revenue has reached 87.5% of the full-year target, operating income 98.0%, and net income 103.2%. The remaining guidance therefore assumes a pronounced Q4 deceleration, particularly in profitability. The principal forward focus is whether sales collection normalizes and whether demand in the pachinko and pachislot equipment cycle supports earnings above the conservative full-year profit plan.

Profitability Analysis

Annualized DuPont ROE of 24.3% decomposes into a 28.1% net profit margin, 0.731x asset turnover, and 1.19x financial leverage. The result is driven overwhelmingly by margin strength, while leverage is conservative and asset turnover is moderate. The largest year-on-year operating change was margin pressure: gross margin decreased to 58.3% from 59.2%, while operating margin fell to 38.1% from 40.6%. This indicates that the ¥8.11bn increase in revenue did not fully absorb higher production and operating costs. SG&A increased ¥4.10bn, or 14.3% year on year, versus 5.3% revenue growth, creating negative operating leverage. Cost of sales rose 7.4%, also faster than sales, which contributed to the gross-margin decline. Nevertheless, a 38.1% EBIT margin and 28.1% net margin remain well above the stated excellent thresholds. The five-factor decomposition also shows an interest burden of 1.020 and a tax burden of 0.721, confirming that low financing costs and a normal tax charge support returns. Annualized ROA is approximately 19.2% using average total assets, underscoring the earnings power of the operating asset base. The sustainability of this return profile depends on maintaining product demand and restoring cost discipline, because the recent sales growth has not translated into operating-income growth.

Growth Assessment

Revenue growth of 5.3% to ¥161.81bn demonstrates continued demand momentum through the first nine months. However, operating income fell 1.2% and net income fell 0.2%, so the growth mix was less profitable than in the prior-year period. Revenue growth was accompanied by a 14.3% increase in SG&A and a 7.4% increase in cost of sales, indicating that current growth has required a higher cost base. Profit before tax of ¥62.98bn was entirely supported by ordinary operations, with no extraordinary gains reported in the current period. In contrast, the prior-year period included a ¥0.54bn gain on sales of investment securities and ¥0.12bn of extraordinary losses; the current period's near-flat net income is therefore relatively more operationally based. Full-year guidance calls for revenue of ¥185.00bn, operating income of ¥63.00bn, ordinary income of ¥64.00bn, and net income of ¥44.00bn. Q3 cumulative progress is 87.5% for revenue, 98.0% for operating income, 98.4% for ordinary income, and 103.2% for net income, versus a standard 75% progress rate. The revenue progress rate is 12.5 percentage points ahead of the standard pace, while operating and net-income progress are 23.0 and 28.2 percentage points ahead, respectively. This embedded Q4 slowdown may reflect seasonality in machine launches, shipment timing, or conservatism in the forecast, but it raises the importance of order and sell-through trends in the final quarter. The pachinko and pachislot equipment market remains inherently cyclical and sensitive to replacement demand, hall operators' capital spending, and regulation-driven product specifications.

Financial Health

Financial health is exceptionally strong. The current ratio is 654.1% and the quick ratio is 652.9%, with working capital of ¥201.94bn. Current assets of ¥238.39bn exceed current liabilities of ¥36.45bn by a substantial margin. Cash and deposits totaled ¥109.48bn, and short-term investment securities added ¥59.98bn of liquid financial resources. The debt-to-equity ratio is 0.19x, far below the 2.0x warning level, and financial leverage is only 1.19x. Total liabilities represent 15.7% of total assets, while equity finances 84.3% of assets. There is no apparent maturity mismatch, as current liquid assets materially exceed current obligations. Accounts receivable increased ¥19.70bn, or 123.2% year on year, to ¥35.70bn; electronically recorded monetary claims also rose ¥3.83bn to ¥10.23bn. This increase should be monitored alongside the 60-day DSO alert, as it increases capital tied up in customer collections. Inventories fell ¥3.02bn, or 87.7%, to ¥0.42bn, while raw materials declined ¥4.68bn to ¥11.26bn; this reduces inventory carrying risk but makes revenue conversion and replenishment planning more important. PPE increased ¥13.65bn, or 49.7%, to ¥41.14bn, increasing the fixed-asset share of the balance sheet to 13.9% from 8.2% in the prior period. Investment securities increased ¥1.49bn, or 27.9%, to ¥6.84bn. Treasury stock expanded by ¥59.62bn to negative ¥107.99bn, a major use of capital that reduced total equity despite retained earnings increasing to ¥313.49bn. Asset retirement obligations of ¥0.63bn equal only around 0.1% of total liabilities, indicating limited recognized environmental restoration exposure.

Notable B/S Changes

Treasury stock: -¥48.38bn to -¥107.99bn, a ¥59.62bn increase in the negative balance (-123.2%) - substantial capital return or treasury-share activity reduced equity and should be assessed alongside dividends as total shareholder return. Accounts receivable: ¥15.99bn to ¥35.70bn, up ¥19.70bn (+123.2%) - far ahead of 5.3% sales growth and consistent with the 60-day annualized DSO warning; collection timing is the principal working-capital item to monitor. Inventories: ¥3.44bn to ¥0.42bn, down ¥3.02bn (-87.7%) - lowers inventory carrying and obsolescence risk, while indicating materially leaner finished-goods holdings. Property, plant and equipment: ¥27.48bn to ¥41.14bn, up ¥13.65bn (+49.7%) - increased fixed-asset investment raises the importance of utilization and return-on-capital discipline. Cash and deposits: ¥180.06bn to ¥109.48bn, down ¥70.58bn (-39.2%) - liquidity remains ample, but the reduction coincides with major treasury-stock accumulation and higher PPE. Investment securities: ¥5.35bn to ¥6.84bn, up ¥1.49bn (+27.9%) - a modest increase in market-value and investment-portfolio exposure.

Cash Flow Quality

The sharp increase in receivables is the central earnings-conversion item to monitor. Trade receivables increased to ¥35.70bn from ¥15.99bn, and annualized DSO reached 60 days, triggering the HIGH_RECEIVABLE_DAYS quality alert. The root cause is that receivables growth of 123.2% materially exceeded revenue growth of 5.3%, suggesting that a larger portion of reported sales remains uncollected at the reporting date. A 60-day collection period is above the stated efficient manufacturing benchmark of below 45 days and sits at the warning threshold of above 60 days. The impact is a greater risk of delayed cash realization and higher sensitivity to payment timing by pachinko hall customers, even though the allowance for doubtful accounts is immaterial at ¥0.02bn. The fall in finished-goods inventory to ¥0.42bn and the decline in raw materials to ¥11.26bn partly offset the working-capital build associated with receivables. The company retains substantial liquidity through ¥109.48bn of cash and deposits and ¥59.98bn of short-term investment securities, which limits near-term liquidity risk from collection timing.

Dividend Sustainability

The announced Q2 dividend is ¥45.00 per share, and the full-year forecast is ¥90.00 per share. Using the forecast EPS of ¥214.25, the implied full-year dividend payout ratio is approximately 42.0%. This is below the 60% sustainability benchmark and is supported by the company's high profitability and substantial liquid financial assets. The reported interim payout ratio is 25.8% based on the ¥45.00 per-share Q2 dividend and FY2026 Q3 cumulative net income. Share repurchases are also material, as treasury stock increased by ¥59.62bn year on year. Accordingly, dividends should be assessed separately from the broader shareholder-return program: the dividend payout ratio is moderate, whereas total capital returns are materially higher once repurchases are included. Maintaining the ¥90.00 forecast dividend appears consistent with the full-year ¥44.00bn net-income plan, subject to the planned Q4 earnings profile and continued balance-sheet liquidity.

Risk Assessment

Business risks include Pachinko and pachislot demand is cyclical and depends on replacement activity and capital spending by gaming-hall operators; the forecast implies a substantial Q4 slowdown after strong cumulative progress., Industry regulation and changes in gaming-machine specifications can affect product approval timing, replacement demand, development costs, and customer purchasing patterns., Operating-margin compression is a concern: revenue rose 5.3%, but SG&A rose 14.3% and cost of sales rose 7.4%, reducing the operating margin by 251bp., The 49.7% increase in PPE to ¥41.14bn increases the importance of achieving adequate utilization and returns on the expanded production and operating asset base..

Financial risks include Annualized DSO of 60 days is at the warning threshold. Receivables increased 123.2% year on year, substantially outpacing sales growth and increasing exposure to collection timing., Cash and deposits declined ¥70.58bn year on year to ¥109.48bn, principally alongside substantial treasury-stock accumulation and investment in PPE; liquidity remains strong but capital deployment should be monitored., Treasury stock increased by ¥59.62bn year on year, reducing equity and potentially raising the total-return ratio well above the dividend-only payout ratio..

Key concerns include High likelihood/moderate impact: normalization of receivable days is necessary to validate the cash realization of reported revenue growth., Moderate likelihood/high impact: a sustained gap between SG&A growth and revenue growth could reduce earnings resilience if product demand normalizes., Moderate likelihood/high impact: the full-year guidance embeds only ¥1.28bn of additional operating income after Q3, making final-quarter shipment timing and cost control important., Low likelihood/moderate impact: the balance sheet is not debt-stressed, given the 654.1% current ratio, 0.19x debt-to-equity ratio, and 84.3% equity ratio..

Investment Implications

Key takeaways include SANKYO combines exceptional reported profitability, including a 38.1% operating margin, 28.1% net margin, and annualized 24.3% ROE, with a conservative capital structure., Sales growth has remained positive, but margin compression and negative operating leverage show that the quality of incremental revenue weakened year on year., The balance sheet provides considerable flexibility, with ¥169.46bn combined cash, deposits, and short-term investment securities against total liabilities of ¥46.30bn., Q3 cumulative profit has nearly reached, or exceeded, full-year guidance, leaving forecast delivery dependent on the scale of the implied Q4 slowdown rather than a material earnings shortfall., Capital returns are supported by a moderate forecast dividend payout ratio, although the scale of buybacks makes aggregate capital allocation a key analytical focus..

Metrics to watch include Trade receivables and annualized DSO, particularly whether the 60-day collection period declines after year-end settlements., Operating margin and SG&A-to-sales ratio, given the 251bp year-on-year operating-margin decline., Q4 sales, shipment timing, and the extent to which full-year operating income exceeds or merely meets the ¥63.00bn forecast., Cash and deposits, treasury-stock changes, and the total return ratio including repurchases., PPE utilization and returns following the ¥13.65bn year-on-year increase in property, plant and equipment..

Regarding relative positioning, Relative to the provided profitability and solvency benchmarks, SANKYO is positioned as a highly profitable, strongly capitalized manufacturer with unusually high liquidity and limited balance-sheet leverage. Its relative weakness is not solvency but earnings conversion and operating leverage: receivable growth and margin compression warrant closer monitoring.