WA (7683) FY2027 Q2 Earnings Report

Quick View

Executive Summary

This earnings result was not one of higher revenue and lower profit, but rather a significant decline in earnings characterized by lower revenue and the near disappearance of operating income. The most important point is that improved gross profit was offset by an increase in SG&A expenses. Revenue was ¥110.8B (YoY -5.7%), operating income was ¥0.04B (same period -99.4%), ordinary income was ¥1.9B (same period -76.2%), and net income was ¥0.4B (same period -91.1%). Poor sales in the core Women's Footwear Business and the increase in the SG&A ratio were the primary causes of deteriorating profitability, while ordinary income was highly dependent on foreign exchange gains of ¥1.7B.

Factors Driving Earnings Changes

【Revenue】Revenue was ¥110.8B, representing a YoY decline of -5.7%. The Women's Footwear Business, which accounted for 88.0% of the revenue mix, posted revenue of ¥97.5B (same period -6.4%), making it the primary cause of the company-wide revenue decline. The Women's Apparel Business remained almost flat at ¥13.3B (same period -0.3%) and provided some support, but was insufficient to offset the decline in revenue.

【Profit and Loss】Gross profit was ¥68.9B, and the gross margin improved to 62.2% from 61.6% in the same period of the previous year. However, SG&A expenses increased 5.4% YoY to ¥68.8B, and the SG&A ratio rose from 55.6% to 62.1%. As a result, operating income plunged from ¥7.1B to ¥0.04B, with the increase in SG&A expenses significantly exceeding the improvement in gross profit. Ordinary income was ¥1.9B; however, foreign exchange gains accounted for ¥1.7B of ¥2.0B in non-operating income, representing a contribution significantly exceeding the level of operating income. Net income was ¥0.4B, with the effective tax rate at a high 76.9%, resulting in a substantial reduction from profit before tax. Segment profit in the Women's Footwear Business declined -40.7% YoY and was the central factor behind the deterioration in company-wide earnings. Overall, the company experienced lower revenue and lower earnings, with the deterioration in profitability attributable not to cost of sales but to insufficient absorption of SG&A expenses.

Segment Analysis

The Women's Footwear Planning and Sales Business generated revenue of ¥97.5B (88.0% of the mix, YoY -6.4%), operating income of ¥10.2B (same period -40.7%), and a profit margin of 10.5%. In addition to lower revenue, its profit margin also declined, making it the central factor behind the deterioration in company-wide performance. The Women's Apparel Planning and Sales Business generated revenue of ¥13.3B (12.0% of the mix, YoY -0.3%), remaining almost flat, while its operating loss narrowed to -¥0.1B from -¥0.6B in the same period of the previous year. The company has a high degree of earnings dependence on its core Women's Footwear Business, creating a structure in which demand trends in this business determine company-wide performance.

Key Financial Metrics

【Profitability】The operating margin was 0.0%, and the net profit margin was 0.4%, both significantly lower than 6.0% and 4.1%, respectively, in the same period of the previous year. The gross margin improved to 62.2% from 61.6% in the previous year, but operating income nearly disappeared as the SG&A ratio increased to 62.1%.【Cash Flow Quality】Operating cash flow (OCF) was -¥0.7B, below net income of ¥0.4B, as increases in inventories and accounts receivable, together with tax payments, pressured cash flow.【Investment Efficiency】ROE (annualized) was 0.8%, and the equity ratio was 77.0%. While capital efficiency remained low, the capital base was strong.【Financial Soundness】Cash and deposits were ¥29.3B, while interest-bearing debt consisted solely of ¥8.0B in short-term borrowings. Short-term payment capacity was high, but with operating income nearly zero, the company’s ability to pay interest from its core business was limited.

Cash Flow Analysis

Operating cash flow was -¥0.7B, deteriorating from +¥0.5B in the same period of the previous year and falling below net income of ¥0.4B. The primary factors were an increase in inventories of ¥2.1B, an increase in trade receivables of ¥0.8B, and corporate income tax payments of ¥2.0B. Even including the ¥1.8B boost from an increase in accounts payable, the company was unable to absorb working capital requirements and its tax burden. Investing cash flow was -¥2.1B, primarily reflecting ¥1.7B in capital expenditures. Financing cash flow was +¥4.9B, with a net increase of ¥8.0B in short-term borrowings offsetting dividend payments of ¥1.6B and lease liability repayments, resulting in a ¥3.0B increase in cash and cash equivalents. Free cash flow was -¥2.7B. Investment and dividends were not covered solely by cash generated from operating activities, and the fact that the increase in period-end cash resulted from reliance on borrowings is noteworthy from the perspective of earnings quality.

Earnings Quality

Of ordinary income of ¥1.9B, foreign exchange gains of ¥1.7B accounted for the majority of ¥2.0B in non-operating income. Compared with operating income of ¥0.04B, the company’s dependence on foreign exchange factors was extremely high. This represents a highly volatile factor rather than recurring business earnings, making it difficult to assess the current level of ordinary income as the company’s sustainable core earning power. Both extraordinary income and extraordinary losses were immaterial, and their impact as temporary factors was limited. Meanwhile, the fact that operating cash flow fell below net income, creating accruals—the divergence between earnings on an accrual basis and cash earnings—reflects deterioration in working capital through increases in inventories and trade receivables, indicating a decline in earnings quality from the perspective of cash conversion.

Earnings Forecasts and Guidance

The full-year company forecasts are revenue of ¥246.6B (YoY +5.7%), operating income of ¥15.0B (same period +41.0%), and ordinary income of ¥15.0B (same period +26.1%), indicating expectations for higher revenue and higher earnings compared with the previous year. For the cumulative Q2 period, revenue progress was 44.9%, broadly at a standard level, while operating income progress was only 0.3% and ordinary income progress was 12.6%, substantially below the normal half-year benchmark of 50%. Achieving the full-year forecasts will depend on a recovery in sales in the core Women's Footwear Business during the second half and normalization of the operating margin through the absorption of SG&A expenses. No revisions were made to the earnings or dividend forecasts during Q2.

Shareholder Returns

As of the end of Q2, the dividend was ¥8.50 per share, and the payout ratio relative to net income of ¥0.4B was, on a calculated basis, well above 100%. For the full year, the annual dividend forecast is ¥17.00 per share, and the forecast payout ratio against forecast full-year net income of ¥8.8B is approximately 36.8%, a level that is within the range of earnings on a full-year basis. As no share repurchases have been confirmed, the return metric is assessed as the payout ratio rather than the total return ratio. Free cash flow was -¥2.7B for the current period, and dividends were not funded solely by internally generated funds. However, cash and deposits of ¥29.3B and low interest-bearing debt levels mean that short-term capacity to continue dividend payments itself remains intact.

Risk Factors

1. Business Concentration Risk: The Women's Footwear Business accounts for 88.0% of revenue. Revenue in this business declined -6.4% YoY, while segment profit declined -40.7%, creating a structure in which company-wide performance is strongly linked to trends in this business.

2. Declining Cash Generation: Operating cash flow was -¥0.7B, below net income of ¥0.4B, with increases in inventories and trade receivables and corporate income tax payments pressuring cash flow. Free cash flow was also -¥2.7B, indicating that investment and dividends were not funded through internal funds.

3. Rapid Deterioration in Profitability and Foreign Exchange Dependence: Due to the increase in the SG&A ratio, the operating margin declined from 6.0% in the previous year to 0.0%. In addition, ordinary income was highly dependent on foreign exchange gains of ¥1.7B, creating the potential for greater volatility in ordinary income if foreign exchange trends reverse.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Returns

The company’s operating margin and net profit margin were both below the industry median, placing its profitability at a low level within the industry.

Growth and Capital Efficiency

The revenue growth rate was substantially below the industry median, placing the company in a phase of revenue contraction within the industry.

※Source: Compiled by the company

Key Points from the Earnings Results

1. Although the gross margin improved to 62.2%, the near disappearance of operating income due to the increase in the SG&A ratio warrants close attention as a structural change in the profitability trend. The focus going forward will be the ability to absorb SG&A expenses rather than cost-of-sales management.

2. Progress toward the full-year operating income forecast of ¥15.0B was only 0.3% in the first half, indicating a plan heavily weighted toward the second half. Recovery in sales in the core Women's Footwear Business and progress in expense control will be key factors in assessing achievement of the full-year forecast.

3. While the financial base is conservative, as indicated by an equity ratio of 77.0% and high liquidity, both operating cash flow and free cash flow were negative. Monitoring is therefore required from the perspective of cash conversion of earnings.

Theoretical Share Price (Reference Value)

Sensitivity: ¥534–¥565 at ±1% for the cost of equity, and ¥548–¥550 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 quarter-end are used (there is a timing gap 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: 2026-08 / 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 the future share price.)

---

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. 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---