JAPAN CASH MACHINE (6418) FY2026 Q3 Earnings Report

Quick View

Executive Summary

This earnings result requires attention to earnings quality: while both revenue and operating income declined significantly, net income increased due to extraordinary income, primarily gains on the sale of fixed assets. Revenue was ¥23.43B (-22.7% YoY), operating income was ¥2.29B (-52.4%), and ordinary income was ¥3.11B (-37.0%). Net income attributable to owners of the parent increased to ¥4.98B (+21.5%), but this was primarily attributable to ¥3.30B in extraordinary income, including a ¥3.28B gain on the sale of fixed assets, producing a result contrasting sharply with the decline in earnings at the operating level.

Factors Affecting Earnings

【Revenue】Consolidated revenue was ¥23.43B, a decline of -22.7% YoY. While the core Global Gaming Business remained resilient at ¥15.79B (67.4% of total revenue, -3.7% YoY), the non-core segments all experienced substantial revenue declines: Domestic Commercial was ¥1.65B (-50.3%), Gaming Hall Equipment was ¥2.72B (-54.8%), and Overseas Commercial was ¥3.27B (-29.0%).

【Profit and Loss】Operating income was ¥2.29B (-52.4%), and the operating margin fell sharply to 9.8% from approximately 15.8% in the previous year. The reduction in SG&A expenses (¥7.54B, SG&A ratio of 32.2%) failed to keep pace with the decline in revenue, and insufficient absorption of fixed costs led to the deterioration in the profit margin. The Global Gaming Business segment margin improved to 24.4% from 21.9% in the previous year, while Overseas Commercial recorded a margin of -13.4%, Gaming Hall Equipment -1.0%, and Domestic Commercial 0.3%, indicating virtually no profit. The strong performance of the core business was offset by weakness in the non-core businesses. Supported by ¥0.94B in non-operating income, including ¥0.57B in foreign exchange gains, ordinary income was ¥3.11B (-37.0%). Net income increased to ¥4.98B (+21.5%) due to ¥3.30B in extraordinary income, primarily the ¥3.28B gain on the sale of fixed assets; however, the underlying operating performance was characterized by lower revenue and lower earnings, and the increase in net income was attributable to a temporary factor. In conclusion, the defining feature of these results is the divergence between lower revenue and earnings at the operating level and higher net income due to extraordinary income.

Segment Analysis

The Global Gaming Business generated revenue of ¥15.79B (67.4% of total revenue, -3.7% YoY) and segment income of ¥3.86B (+7.3%), with its margin improving to 24.4% from 21.9% in the previous year. It was the only segment driving profitability and was the sole business to generate a profit exceeding total company earnings (combined segment income of ¥3.40B). Overseas Commercial generated revenue of ¥3.27B (-29.0%) and a loss of ¥0.44B, compared with a loss of ¥0.41B in the previous year, indicating a wider loss. Domestic Commercial revenue was halved to ¥1.65B (-50.3%), while segment income plunged from ¥1.13B in the previous year to ¥0.004B. Gaming Hall Equipment generated revenue of ¥2.72B (-54.8%) and fell into a loss of ¥0.03B from profit of ¥1.54B in the previous year. The contrast is clear: while profitability improved in the core business, deteriorating profitability in the three non-core segments weighed on overall company performance.

Key Financial Indicators

【Profitability】The operating margin was 9.8% and the net profit margin was 21.2%; however, the net profit margin includes the ¥3.28B gain on the sale of fixed assets and therefore does not represent sustainable earnings power. ROE was a favorable 14.2%, but was similarly affected by temporary income.【Cash Flow Quality】Operating Cash Flow (OCF) was ¥4.25B, only 0.85 times net income of ¥4.98B. Since extraordinary income does not directly translate into cash realization, cash support for reported net income was relatively weak.【Investment Efficiency】Capital expenditures were ¥0.71B, exceeding depreciation and amortization of ¥0.46B, maintaining a level above replacement investment. Total asset turnover was low, with substantial current assets—including cash and deposits of ¥18.71B and inventories of ¥8.28B—constraining asset efficiency.【Financial Soundness】The equity ratio was 69.9%, while the current ratio was extremely high, with current assets of ¥42.72B compared with current liabilities of ¥6.49B. Although the Company had ¥6.00B in bonds and ¥2.25B in long-term borrowings, the repayment burden was limited in light of its cash and deposits and earnings level.

Cash Flow Analysis

Operating Cash Flow (OCF) was ¥4.25B, down -14.9% YoY, and represented only 0.85 times net income of ¥4.98B. This was because the extraordinary income—the ¥3.28B gain on the sale of fixed assets—was not reflected in OCF. OCF was pressured by a ¥3.08B increase in inventories and a ¥1.04B decrease in trade payables, while a ¥0.39B decrease in trade receivables partially offset the pressure from working capital. Investing Cash Flow was an inflow of ¥2.48B, primarily due to proceeds from the sale of fixed assets and shares in subsidiaries, while capital expenditures remained at ¥0.71B. Financing Cash Flow was -¥2.78B, with dividend payments of ¥1.51B and repayments of long-term borrowings being the main sources of outflow. Free cash flow was ample at ¥6.73B; however, as it included one-off inflows from asset sales, sustainable cash-generation capacity should be assessed based on OCF and the normal level of capital expenditures.

Earnings Quality

Of net income of ¥4.98B for the current period, ¥3.30B in extraordinary income, including the ¥3.28B gain on the sale of fixed assets, made a substantial contribution. This had a significant effect in boosting net income relative to operating income of ¥2.29B and ordinary income of ¥3.11B. Non-operating income included foreign exchange gains of ¥0.57B, equivalent to 25.1% of operating income, indicating that ordinary income was also relatively dependent on foreign exchange movements. Comprehensive income was ¥4.39B, resulting in a moderate divergence from net income of ¥4.98B due to the -¥0.96B impact of foreign currency translation adjustments. Given that OCF was only 0.85 times net income and that extraordinary income did not directly translate into cash generation, the quality of earnings for the current period is more accurately assessed based on operating income and ordinary income.

Earnings Forecast and Guidance

Progress against the full-year company forecast was 75.6% for revenue (forecast: ¥31.00B), 87.9% for operating income (forecast: ¥2.60B), and 88.9% for ordinary income (forecast: ¥3.50B), all exceeding the standard progress rate of 75%. Meanwhile, net income progress was 99.5% (forecast: ¥5.00B), representing an almost fully achieved level, but this was substantially boosted by extraordinary income. Although operating income and ordinary income were progressing at a pace exceeding the plan, it is important to note that the high progress rate for net income includes a temporary factor.

Shareholder Returns

The Q2 dividend was ¥20.00 per share, and the full-year dividend forecast is ¥40.00 per share, representing an increase from the previous-year actual dividend of ¥14. Based solely on this dividend, the payout ratio is approximately 21.7%, calculated using forecast full-year net income of ¥5.00B and the average number of shares outstanding during the period of 27.09 million shares, a low level below 60%. Share repurchases were effectively zero during the current period, and shareholder returns are therefore evaluated based on the payout ratio rather than the Total Return Ratio. Given cash and deposits of ¥18.71B, a high current ratio, and low interest-bearing debt, the Company has substantial financial capacity to pay dividends. However, because full-year net income includes temporary extraordinary income, the sustainability of dividend funding must be assessed together with the recovery in operating income and OCF.

Risk Factors

1. Deteriorating profitability in non-core segments: Segment income in Domestic Commercial plunged from ¥1.13B in the previous year to ¥0.004B, while Gaming Hall Equipment fell from profit of ¥1.54B in the previous year to a loss of ¥0.03B. Overseas Commercial also recorded a wider loss of ¥0.44B, making improvement in the profitability of businesses outside the core segment a key issue.

2. Inventory and working capital accumulation: Inventories reached ¥8.28B (16.5% of total assets), and OCF was pressured by a ¥3.08B increase in inventories and a ¥1.04B decrease in trade payables. The elevated inventory level amid declining revenue requires monitoring from the perspectives of funds tied up and potential valuation losses.

3. Earnings quality and dependence on temporary factors: The ¥3.28B gain on the sale of fixed assets, which boosted net income of ¥4.98B, is a temporary factor. In addition, ordinary income was supported by ¥0.57B in foreign exchange gains, equivalent to 25.1% of operating income. Ordinary income may therefore be affected by fluctuations in foreign exchange rates.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The operating margin is slightly above the industry median, while the net profit margin is substantially above the industry median due to the impact of extraordinary income.

Growth and Capital Efficiency

The revenue growth rate is substantially below the industry median, placing the Company among those with the largest revenue declines within the industry.

※Source: Compiled by the Company

Key Points from the Earnings Results

1. The core Global Gaming Business limited its revenue decline to -3.7%, while segment income increased by +7.3% and its margin improved to 24.4%, supporting overall company profitability. However, deteriorating profitability in the other three segments weighed on consolidated operating income.

2. The increase in net income was attributable to extraordinary income centered on the ¥3.28B gain on the sale of fixed assets. The earnings structure indicated by the results is characterized by continued declines in operating income and ordinary income despite the increase in net income.

3. The high level of inventories at ¥8.28B and working capital pressure are points requiring attention from a cash flow perspective, even as the progress rates for operating income and ordinary income against the full-year forecast exceed the plan.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,215–¥1,287 at ±1% for the cost of equity, and ¥1,248–¥1,251 at ±0.1 for ω.

Notes:

• To exclude the impact of temporary profit and loss items, normalized EPS calculated from ordinary income and other figures is used (the company forecast EPS is ¥184.5).
• Because net income progress against the full-year forecast (100%) exceeds the standard level (75%), forecast EPS has been adjusted upward within a maximum of +10% (as companies progressing ahead of plan tend to exceed 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 timing difference from 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 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 discretion and responsibility, after consulting a professional advisor where necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q3 earnings were operationally weak despite reported net income growth, as a large gain on fixed-asset sales more than offset a sharp decline in core profitability. Revenue fell 22.7% year on year to ¥23.43bn, while operating income declined 52.4% to ¥2.29bn. Ordinary income fell 37.0% to ¥3.11bn, confirming that the earnings pressure extended beyond the operating line. The gross margin nevertheless improved by 71bp year on year to 41.9%, indicating that the principal issue was volume and fixed-cost absorption rather than direct production cost deterioration. SG&A expenses declined only 2.1% to ¥7.54bn against the 22.7% revenue contraction. Consequently, the SG&A-to-sales ratio rose by approximately 679bp to 32.2%. The operating margin compressed by approximately 609bp to 9.8%, although it remains within the benchmark range for a profitable industrial technology business. Net income rose 21.5% to ¥4.98bn and the net margin expanded by approximately 773bp to 21.2%. However, extraordinary income of ¥3.30bn, primarily a ¥3.28bn gain on sale of fixed assets, accounted for 66.3% of net income and materially reduces the repeatability of reported earnings. Foreign-exchange gains of ¥0.57bn were also meaningful, equivalent to 25.1% of operating income. Operating cash flow remained positive at ¥4.25bn and represented 0.85x net income, but cash generation was assisted by a ¥3.08bn inventory reduction. The balance sheet is highly liquid, with cash and deposits of ¥18.71bn, a 658.8% current ratio, and interest-bearing debt of ¥2.25bn as presented in the headline balance-sheet metrics. The full-year forecast implies Q4 revenue of ¥7.57bn, operating income of ¥0.32bn, ordinary income of ¥0.39bn and net income of only about ¥0.02bn. This forecast profile indicates that management does not expect the Q3 disposal gain to recur and anticipates a substantially lower Q4 earnings contribution. The central forward issue is whether Global Gaming can sustain its resilient profit base while the overseas commercial, domestic commercial, and amusement-facility equipment businesses recover volumes and restore fixed-cost absorption.

Profitability Analysis

The reported annualized ROE is 18.9%, decomposed into an annualized net profit margin of 21.2%, annualized asset turnover of 0.622x, and financial leverage of 1.43x. The current ROE is therefore driven principally by the unusually high reported net margin rather than aggressive leverage. That margin is not representative of underlying recurring profitability because profit before tax included ¥3.30bn of extraordinary income, primarily the ¥3.28bn fixed-asset disposal gain. On a recurring basis, ordinary income of ¥3.11bn implies a 13.3% margin, down about 300bp from the prior-year period, while the operating margin was 9.8%, down about 609bp. The largest negative operational change was the deterioration in operating leverage: sales fell ¥6.90bn, whereas SG&A fell only ¥0.16bn. Gross profit declined ¥2.68bn, or 21.6%, less severely than revenue because gross margin expanded to 41.9% from approximately 41.2%. This suggests pricing, product mix, or manufacturing-cost control was comparatively resilient. However, the SG&A burden rose to 32.2% of revenue from approximately 25.4%, more than consuming the gross-margin improvement. EBITDA declined to ¥2.75bn and the EBITDA margin was 11.7%, reflecting the lower revenue base. The tax burden was normal at 0.779, equivalent to a 22.1% effective tax rate. Interest coverage was very strong at 30.47x on EBIT and 36.64x on EBITDA, so financing costs are not a material drag on profitability. The operating-profit decline appears principally volume- and mix-driven rather than debt-driven. The sustainability of reported ROE is low because the fixed-asset sale gain is non-recurring, while sustainable improvement requires revenue recovery and better SG&A absorption.

Growth Assessment

Revenue contraction was broad-based across all reported segments. Global Gaming, the core business by segment profit contribution, generated revenue of ¥15.79bn, down 3.7% year on year, while segment profit increased 7.3% to ¥3.86bn. Its segment margin improved to 24.4% from 22.0%, demonstrating strong profitability resilience despite modest lower sales. Overseas Commercial revenue declined 29.0% to ¥3.27bn and its segment loss widened to ¥0.44bn from a ¥0.41bn loss. Domestic Commercial revenue fell 50.3% to ¥1.65bn, and segment profit contracted from ¥1.13bn to approximately ¥0.04bn, reducing its margin from 34.1% to 0.3%. Amusement Facility Equipment revenue fell 54.8% to ¥2.72bn, and segment profit turned from ¥1.54bn to a ¥0.26bn loss. These three weaker businesses explain the group-level operating deleveraging, while Global Gaming partially cushioned the decline. The full-year revenue forecast of ¥31.00bn has reached 75.6% at Q3, broadly consistent with the standard 75% progress rate. Operating-income progress is 87.9% against the ¥2.60bn forecast and ordinary-income progress is 88.9% against the ¥3.50bn forecast, both more than 10 percentage points above the normal Q3 pace. Net-income progress is 99.5% against the ¥5.00bn forecast because the fixed-asset sale gain was booked by Q3. Forecast attainment is therefore highly likely on the stated figures, but it does not indicate a strengthening underlying quarterly run-rate. Inventory decreased to ¥8.28bn from ¥10.64bn, which supports near-term cash release, but the reported annualized inventory-day alerts of 275 days and 167 days indicate inventory remains operationally elevated. Product demand normalization in the commercial and amusement businesses, and the maintenance of Global Gaming margins, are the key determinants of sustainable growth.

Financial Health

Liquidity is exceptionally strong. Current assets of ¥42.72bn exceed current liabilities of ¥6.49bn by ¥36.24bn, producing a 658.8% current ratio and a 531.0% quick ratio. Cash and deposits of ¥18.71bn represent 37.2% of total assets and provide a substantial buffer against cyclical volatility. Total liabilities were ¥15.11bn, equivalent to 30.1% of total assets, while total equity was ¥35.13bn. The reported debt-to-equity ratio is 0.43x, debt-to-capital is 6.0%, and Debt/EBITDA is 0.82x, all indicating conservative solvency. Long-term loans declined ¥0.87bn year on year to ¥2.25bn, and the current portion of long-term loans was ¥1.20bn; current assets amply cover this maturity requirement. Bonds payable of ¥6.00bn should be monitored within the broader funding structure, but the cash position and coverage ratios indicate no near-term refinancing stress. Accounts payable declined 49.9% year on year to ¥1.10bn. This reduction may reflect lower procurement activity or faster supplier settlement and contributed negatively to operating cash flow through a ¥1.04bn working-capital outflow. PPE declined 37.1% year on year to ¥2.57bn, principally consistent with the substantial disposal activity recorded during the period. Equity increased to ¥35.13bn from ¥32.03bn, supported by retained earnings of ¥30.93bn. The balance sheet is not overleveraged, and neither the current ratio nor the reported D/E ratio approaches warning thresholds.

Notable B/S Changes

Accounts payable: -¥1.10bn (-49.9%) to ¥1.10bn - lower procurement activity or reduced supplier credit; the ¥1.04bn payables decrease was a cash-flow headwind. PPE: -¥1.52bn (-37.1%) to ¥2.57bn - consistent with substantial fixed-asset disposals, including a ¥3.28bn gain on sale of fixed assets; future earnings should not rely on similar disposal gains. Long-term loans: -¥0.87bn (-27.9%) to ¥2.25bn - deleveraging improves financial flexibility and reduces refinancing risk. Inventories: -¥2.35bn (-22.1%) to ¥8.28bn - inventory reduction supported operating cash flow, but the remaining balance and reported elevated inventory days keep sell-through and obsolescence risk material. Cash and deposits: +¥1.25bn (+7.2%) to ¥18.71bn - liquidity improved, supported by operating cash flow and asset-sale proceeds. Retained earnings: +¥3.46bn (+12.6%) to ¥30.93bn - earnings accumulation strengthened equity, though a significant portion of current-period income arose from non-recurring asset disposal gains.

Cash Flow Quality

Operating cash flow was ¥4.25bn, positive but lower than net income of ¥4.98bn, resulting in an OCF/net-income ratio of 0.85x. This is above the 0.8x quality-warning threshold but below 1.0x, so accounting earnings were not fully converted into operating cash during the period. More importantly, net income itself was elevated by the ¥3.28bn gain on sale of fixed assets, which does not represent recurring operating cash generation. Cash conversion measured as OCF/EBITDA was strong at 1.55x, but it was materially supported by working-capital movements. Inventory decreased by ¥3.08bn and trade receivables decreased by ¥0.39bn, providing cash inflows. Conversely, trade payables fell by ¥1.04bn, partially offsetting the inventory-related cash release. The reported accruals ratio of 1.4% is low and does not suggest broad accrual-based earnings inflation. However, the reported annualized cash conversion cycle of 310 days is a material operational concern, and the separate inventory-day alerts of 275 days and 167 days both signal slow inventory conversion relative to manufacturing benchmarks. The inventory balance remains concentrated in finished goods of ¥8.28bn, with raw materials of ¥4.61bn and work in process of ¥0.77bn also requiring disciplined demand and obsolescence management. Capital expenditures were ¥0.71bn, while depreciation and amortization was ¥0.46bn, giving a 1.54x CapEx/depreciation ratio and indicating investment above depreciation. Reported free cash flow was ¥6.73bn, but investing cash flow of ¥2.48bn was driven by ¥5.11bn of proceeds from PPE sales, partly offset by ¥2.09bn of investment-security purchases and ¥0.71bn of PPE purchases. Accordingly, the reported free-cash-flow level is not a recurring run-rate and should not be extrapolated without adjusting for asset-sale proceeds.

Dividend Sustainability

The full-year dividend forecast is ¥40 per share, comprising the ¥20 interim dividend already declared and a presumed ¥20 year-end dividend. Based on forecast EPS of ¥184.54, the implied dividend payout ratio is approximately 21.7%, which is conservative. The Q2 dividend payout ratio calculated against Q3 cumulative net income was 11.9%, reflecting only the interim payment. Cash dividends paid during the period were ¥1.51bn, while operating cash flow was ¥4.25bn, providing approximately 2.8x coverage before capital expenditures. The reported free-cash-flow coverage of 11.34x is strong, although it includes the benefit of non-recurring asset-sale proceeds within investing cash flow. Even excluding reliance on disposal-related investing inflows, low leverage, substantial cash balances, and positive operating cash flow support the stated dividend level. There were no material share repurchases during the period, so the relevant shareholder-return measure remains the dividend payout ratio rather than a total return ratio. Dividend sustainability is therefore supported by balance-sheet capacity, but the quality of earnings funding future distribution depends on recovery in recurring operating profit rather than further asset disposals.

Risk Assessment

Business risks include High priority: Revenue weakness is concentrated outside Global Gaming. Domestic Commercial revenue fell 50.3% year on year and Amusement Facility Equipment revenue fell 54.8%, with both businesses suffering severe profit deterioration or losses., High priority: Inventory conversion risk is elevated. The reported annualized DIO alerts of 275 days and 167 days both exceed relevant manufacturing warning thresholds, while finished goods amounted to ¥8.28bn., High priority: The reported annualized cash conversion cycle of 310 days materially exceeds the 120-day warning threshold, exposing cash flow to slower sell-through, inventory obsolescence, and demand forecasting errors., Medium priority: FX gains were ¥0.57bn, equal to 25.1% of operating income. This exceeds the 20% warning threshold and indicates that currency movements can materially affect reported ordinary earnings., Medium priority: Gaming-equipment demand can be affected by customer capital-spending cycles, regulatory changes, and geographic market conditions, leaving group revenue sensitive to order timing and product replacement cycles..

Financial risks include Medium priority: Reported net income is substantially non-recurring, as extraordinary income of ¥3.30bn, principally a ¥3.28bn fixed-asset sale gain, represented 66.3% of net income., Low priority: Accounts payable declined ¥1.10bn year on year and generated a ¥1.04bn operating-cash outflow, which may continue to weigh on cash conversion if supplier-credit terms normalize further., Low priority: The group has bonds payable of ¥6.00bn and loan obligations, but high liquidity, 0.82x Debt/EBITDA, and EBITDA interest coverage of 36.64x substantially mitigate debt-service risk..

Key concerns include Reported ROE of 18.9% and the 21.2% net margin should not be interpreted as recurring return levels because they were lifted by fixed-asset disposal gains., The gap between resilient Global Gaming performance and sharply weaker commercial and amusement businesses raises the risk of prolonged fixed-cost under-absorption., The operating margin fell to 9.8% despite a higher gross margin because SG&A did not decline in line with revenue; restoring revenue scale or reducing fixed costs is necessary for margin recovery., The forecast requires minimal Q4 net income after Q3 progress reached 99.5%, underscoring the one-off nature of year-to-date reported earnings..

Investment Implications

Key takeaways include Core Global Gaming remains the principal earnings anchor: segment profit rose 7.3% to ¥3.86bn and its margin improved to 24.4%., Group recurring profitability weakened materially: revenue declined 22.7%, operating income declined 52.4%, and operating margin compressed 609bp to 9.8%., The 21.5% increase in net income was driven by a ¥3.28bn gain on sale of fixed assets and should be separated from recurring performance assessment., Liquidity and debt capacity are strong, with ¥18.71bn of cash, a 658.8% current ratio, 0.82x Debt/EBITDA, and 36.64x EBITDA interest coverage., Working-capital efficiency is the principal balance-sheet operating risk, given the 310-day reported annualized CCC and elevated reported inventory days..

Metrics to watch include Global Gaming revenue growth and segment margin, to test whether the core profit base remains durable., Revenue and segment profitability recovery in Overseas Commercial, Domestic Commercial, and Amusement Facility Equipment., Finished-goods inventory, reported annualized DIO, and cash conversion cycle., SG&A-to-sales ratio and operating-margin recovery, particularly whether cost actions offset lower revenue., Foreign-exchange gains or losses relative to operating income., The composition of investing cash flow and the recurrence of fixed-asset disposal gains., Progress against the ¥31.00bn revenue and ¥2.60bn operating-income full-year forecasts..

Regarding relative positioning, The company combines a highly liquid, conservatively leveraged balance sheet with a profitable Global Gaming franchise, but its current operating profile is weaker than reported net income suggests. Relative strength lies in financial resilience and the core segment's margin, while relative weakness lies in broad non-core revenue contraction, poor working-capital velocity, and reliance on non-recurring gains for year-to-date bottom-line growth.