DAIICHIKOSHO CO.,LTD. FY2026 FY Earnings Report

Financial Highlights

• Net Sales: ¥162.95B
• Operating Income: ¥17.92B
• Net Income: ¥11.38B
• EPS: ¥153.38

Income Statement

Balance Sheet

Cash Flow Statement

Profitability Ratios

Year-over-Year Comparison

Share Information

Dividend Information

Segment Information

Full Year Forecast

---

AI Financial Analysis

Executive Summary

Verdict: Solid top-line growth and resilient operating profit, but headline net income was inflated by sizable one-time gains and will normalize. Revenue rose 6.5% YoY to 1,629.5, with operating income essentially flat at 179.17 (-0.2% YoY). Gross profit increased to 561.79, while SG&A rose to 382.61, keeping operating leverage muted. Gross margin contracted about 60 bps to 34.5%, and operating margin compressed roughly 74 bps to 11.0%. Net income attributable to owners declined 12.6% to 158.89 despite ordinary income of 182.65 (-0.7%), as the prior-year base had fewer one-off items and the current year carried impairment losses. Extraordinary income of 79.94 (mainly 76.63 gain on sales of noncurrent assets) and extraordinary loss of 26.24 (largely 24.12 impairment) netted a material non-recurring boost to profit before tax. OCF was strong at 250.96 (OCF/NI 1.58x), and FCF reached 140.55, covering dividends and capex comfortably. Debt metrics remained conservative: Debt/EBITDA 1.57x, interest coverage 40.2x, and current ratio 282%, supported by cash and deposits of 488.41. EBITDA margin was a healthy 21.5% (EBITDA 349.94), and goodwill amortization was minimal relative to EBITDA under JGAAP. Segment performance was broad-based: Commercial Karaoke grew 4.8% with an 18.3% margin, and Karaoke Cabin & Restaurants grew 6.7% with a 9.3% margin. The equity base strengthened to 1,253.49, and book value per share improved to around ¥1,197–¥1,213 equivalents. Dividend totaled ¥67 (including a ¥10 commemorative), implying a payout ratio in the mid-40% range with FCF coverage of about 2.0x; guidance resets DPS to ¥34 as commemorative factors roll off. Management’s FY2027 outlook guides modest sales and operating profit growth but a lower bottom line as one-time gains fade, effectively normalizing earnings quality. Overall, the core earnings engine remains sound, balance sheet strength is intact, and cash generation supports continued disciplined shareholder returns.

Profitability Analysis

ROE (12.7%) = Net profit margin (9.8%) × Asset turnover (0.739x) × Financial leverage (1.76x). The largest driver of YoY change was net profit margin compression (from ~11.9% to 9.8%), reflecting lower operating margin and a higher reliance on extraordinary items that will not repeat in the same magnitude. Operating margin fell about 74 bps to 11.0% as SG&A growth (notably advertising and depreciation within SG&A) kept pace with revenue, limiting operating leverage. Asset turnover improved modestly on higher revenue against a larger asset base, while leverage remained conservative and stable. Business-wise, demand for commercial karaoke systems and steady store traffic supported revenue, but input cost inflation and higher depreciation from recent investments tempered margin expansion. The margin changes look cyclical and partially investment-driven (higher D&A), suggesting gradual normalization rather than structural deterioration. SG&A rose to 382.61 in line with growth initiatives; continued discipline is needed to prevent SG&A growth from outpacing revenue.

Growth Assessment

Revenue grew 6.5% to 1,629.5, driven by Commercial Karaoke (+4.8%) and Karaoke Cabin & Restaurants (+6.7%), with Other businesses up double digits (+13.9%). Operating income was stable at 179.17 as incremental gross profit was offset by SG&A increases. EBITDA rose to 349.94 with a 21.5% margin, indicating healthy underlying capacity to invest. Extraordinary gains (mainly asset sales) lifted profit before tax to 236.36, masking weaker recurring net income dynamics; management guidance points to normalization next fiscal year. CapEx of 167.90 (CapEx/D&A ~0.98x) suggests near-maintenance reinvestment this year after recent growth capex, which supports medium-term network quality without straining cash. The demand backdrop for in-store entertainment and equipment leasing/support remained resilient, and monetization in ancillary businesses contributed. Outlook: FY2027 guidance calls for sales of 1,687.0 (+3.5%) and operating income of 185.0 (+3.3%), implying stable 11% OPM; net income guidance embeds a return to more normalized non-operating/extraordinary levels.

Financial Health

Liquidity is strong with a current ratio of 282% and a quick ratio of 231%; no warning thresholds triggered. Interest-bearing debt stands at 548.78 versus cash and deposits of 488.41, keeping net debt modest and Debt/EBITDA at 1.57x. D/E is 0.76x and Debt/Capital 30.4%, indicating a conservative capital structure. Maturity profile is manageable: short-term loans are 31.96, easily covered by cash (Cash/ST debt 15.28x) and working capital of 498.58. Long-term loans increased to 516.82, while short-term loans declined markedly, reducing refinancing risk. No off-balance-sheet obligations were flagged beyond standard commitments such as asset retirement obligations (20.78). Notable balance sheet shifts include higher goodwill, increased long-term loans, a reduction in short-term loans, and a large decrease in treasury stock, collectively reflecting portfolio actions and capital allocation.

Notable B/S Changes

Treasury stock: -10.57 to -1.20 (+88.7%) - Substantial reduction suggests prior-year buybacks tapering and potential share cancellations improving equity metrics. Short-term loans: 12.44 to 3.20 (-74.3%) - De-risked near-term refinancing needs and reduced liquidity risk. Goodwill: 5.09 to 7.44 (+46.0%) - Incremental M&A; low goodwill/EBITDA (0.21x) indicates manageable payback but monitor integration. Accounts payable (trade): 3.89 to 2.38 (-38.9%) - Working capital normalization; slight headwind to OCF but supported by strong cash balance. Long-term loans: 41.13 to 51.68 (+25.7%) - Shift toward longer maturities, modestly higher interest-rate exposure but improves liquidity profile.

Cash Flow Quality

OCF of 250.96 covered net income 1.58x, indicating high-quality earnings. Free cash flow was 140.55 after CapEx of 167.90, more than covering dividends and buybacks; FCF coverage of dividends was about 2.0x. Cash conversion (OCF/EBITDA) of 0.72x is slightly below the excellence threshold but acceptable given working capital movements and timing effects. Accruals ratio of -4.2% is healthy. No signs of working capital manipulation: receivables and inventories changes were modest, and payables decreased slightly; OCF strength was primarily from core operations with non-cash add-backs (D&A, impairment) consistent with the P&L. Proceeds from asset sales were appropriately reflected in investing cash flows.

Dividend Sustainability

Total DPS was ¥67, including a ¥10 commemorative component; the underlying payout ratio is approximately mid-40%, well within sustainable levels. FCF coverage was about 2.02x, supporting both ordinary dividends and modest buybacks (-18.84). With CapEx near D&A (0.98x), maintenance of the asset base does not strain cash. Guidance DPS of ¥34 indicates a reset post-commemorative payout and aligns with normalized earnings. Balance sheet strength and stable EBITDA provide cushion for continued dividends while funding selective growth investments.

Risk Assessment

Business risks include Consumer discretionary demand volatility affecting karaoke store traffic and spending, Cost inflation (labor, utilities, food and beverage inputs) pressuring store margins, Technology and content cycle risk in commercial karaoke systems affecting replacement demand and pricing, Store impairment risk tied to underperforming locations, as indicated by current-year impairment losses, Competitive intensity in leisure and dining markets.

Financial risks include Higher long-term debt balance increases interest rate sensitivity over time, Earnings normalization risk as extraordinary gains fade, lowering bottom-line visibility, Potential future impairment of goodwill and intangibles if acquired assets underperform.

Key concerns include High contribution of one-off items to reported net income, elevating earnings volatility, Margin compression at both gross and operating levels despite revenue growth, Dependence on steady cash generation from core karaoke operations to fund dividends and investments.

Investment Implications

Key takeaways include Core operations are healthy with 11.0% OPM and 21.5% EBITDA margin, but reported NI included sizable one-time gains., Cash generation is strong (OCF/NI 1.58x; FCF 140.55) and supports balanced capital allocation., Leverage remains conservative (Debt/EBITDA 1.57x; interest coverage 40x), providing financial flexibility., Segment breadth is constructive: Commercial Karaoke is the core profit engine (18.3% margin), while stores continue to recover with improving scale., Guidance implies stable operating profit but lower NI as one-offs roll off; DPS normalizes accordingly..

Metrics to watch include Operating margin trajectory vs SG&A growth, Same-store sales and utilization in Karaoke Cabin & Restaurants, Commercial karaoke system install base and recurring content/service ARPU, Impairment charges and store closure activity, Debt mix and average interest cost as long-term borrowings rise.

Regarding relative positioning, Within Japan leisure/entertainment peers, the company exhibits above-average operating margins and robust cash generation with conservative leverage, though its earnings headline volatility is higher due to periodic asset sales and impairments.