KING JIM CO.,LTD. FY2026 Q3 Earnings Report

Quick View

Executive Summary

The key feature of these results was a significant increase in operating income despite declining revenue, while improvements in the cost structure were insufficient to offset the ultimately low profit margin. Revenue was ¥27.90B (-3.1% YoY), operating income was ¥0.52B (+35.2%), ordinary income was ¥0.79B (+10.4%), and net income was ¥0.35B (-10.3%). Improvements in the gross margin and reductions in SG&A expenses supported the increase in operating income; however, the high effective tax rate of 54.7% weighed on net income, resulting in a decline in final profit despite the increase in profit generated through cost reductions without revenue growth.

Factors Affecting Results

【Revenue】Revenue was ¥27.90B, down 3.1% YoY. By segment, the Stationery and Office Supplies Business generated ¥17.98B (-1.7%), while the Lifestyle Products Business generated ¥10.13B (-6.1%); both businesses experienced revenue declines, and no recovery in demand has been confirmed. The revenue composition was approximately 64% for the Stationery and Office Supplies Business and approximately 36% for the Lifestyle Products Business.

【Profit and Loss】Operating income was ¥0.52B (+35.2% YoY), with the gross margin improving to 38.9% (38.7% in the previous year), while SG&A expenses decreased 3.8% to ¥10.34B. Segment income for the Lifestyle Products Business improved significantly to ¥0.24B (+107.0%, margin of 2.3%), while the Stationery and Office Supplies Business also improved to ¥0.28B (+7.9%, margin of 1.6%). Ordinary income was ¥0.79B (+10.4%), supported by ¥0.37B in non-operating income, including ¥0.12B in dividends received and ¥0.08B in foreign exchange gains. However, income taxes of ¥0.42B resulted in an effective tax rate of 54.7%, and net income remained at ¥0.35B (-10.3%). Profit increased due to cost reductions amid declining revenue, and the results can therefore be characterized as higher profit on lower revenue.

Segment Analysis

The Stationery and Office Supplies Business recorded revenue of ¥17.98B (-1.7% YoY), segment income of ¥0.28B (+7.9%), and a margin of 1.6% (1.4% in the previous year), making a significant contribution to operating income as the core business. Although the Lifestyle Products Business experienced a revenue decline to ¥10.13B (-6.1%), segment income doubled to ¥0.24B (+107.0%), and its margin improved substantially to 2.3% (1.1% in the previous year). Both businesses improved their margins despite declining revenue, indicating that cost efficiencies are a common trend across both businesses.

Key Financial Indicators

【Profitability】The operating margin improved to 1.9% from approximately 1.3% in the same period of the previous year; however, the net profit margin declined by approximately 10bp YoY to 1.2%, indicating that improvements at the operating level have not been sufficiently translated into final profit due to the heavy tax burden.【Cash Flow Quality】Inventories increased 11.2% YoY to ¥10.79B, and the increase in inventories amid declining revenue requires monitoring from the perspective of inventory liquidation.【Investment Efficiency】Annualized ROE was 1.8%, while the equity ratio was 65.0%; capital efficiency remained low despite strong financial soundness. EPS was ¥12.39 (-10.4% YoY), and BPS was ¥893.41 (¥852.06 in the previous year).【Financial Soundness】Current assets of ¥26.08B versus current liabilities of ¥10.26B indicate ample liquidity. Short-term borrowings increased 37.2% YoY to ¥6.23B, while long-term borrowings stood at ¥0.86B, indicating a shift toward shorter-term financing.

Cash Flow Analysis

Cash and deposits increased to ¥7.40B from ¥6.83B in the same period of the previous year, while investment securities increased 41.8% YoY to ¥4.22B, suggesting that a portion of funds was allocated to investment assets. Short-term borrowings increased 37.2% YoY to ¥6.23B, while long-term borrowings decreased 33.5% to ¥0.86B, indicating a shift toward a shorter-term financing structure. Inventories increased 11.2% to ¥10.79B, and, together with the decline in revenue, the balance sheet shows funds tied up in inventory. Total assets increased to ¥38.84B, while net assets expanded to ¥25.24B; the increase in net assets through comprehensive income was also a factor behind the expansion in asset size.

Quality of Earnings

Of ordinary income of ¥0.79B, non-operating income of ¥0.37B was equivalent to 69.9% of operating income of ¥0.52B. Non-core income, including ¥0.12B in dividends received, ¥0.11B in rental income, and ¥0.08B in foreign exchange gains, made a significant contribution to ordinary income. Extraordinary gains and losses were limited, consisting of extraordinary income of ¥0.00B and extraordinary losses of ¥0.02B, and the impact of temporary factors on earnings was limited. Income taxes of ¥0.42B were recorded against pretax income of ¥0.77B, resulting in a high effective tax rate of 54.7% and a structure in which growth in pretax income is unlikely to translate readily into net income. Comprehensive income was ¥1.56B, substantially exceeding net income of ¥0.35B, with ¥0.85B in valuation differences on other securities and ¥0.40B in foreign currency translation adjustments serving as the primary drivers. Accordingly, the divergence between net income and comprehensive income is primarily attributable to valuation differences arising from market fluctuations and does not reflect the earnings power of the underlying business activities.

Earnings Forecast and Guidance

The full-year company plans call for revenue of ¥40.50B (+2.2% YoY), operating income of ¥1.00B (+86.0%), and ordinary income of ¥1.20B (+43.5%). As of the cumulative results for this period, there were no revisions to the earnings forecast or dividend forecast. The Q3 cumulative progress rates were 68.9% for revenue, 52.3% for operating income, and 65.8% for ordinary income, all below the standard progress rate of 75% after three quarters. In particular, the operating income shortfall in progress reached 22.7 percentage points. To achieve the full-year plan, approximately ¥0.478B in operating income—close to the cumulative amount—must be generated in Q4, making Q4 performance, including seasonality, a key focus going forward.

Shareholder Returns

The Q2 dividend was ¥7.00 per share, and the company’s full-year dividend forecast is ¥14.00 per share, representing a plan for equal distribution between the interim and year-end dividends. Based on the full-year net income plan of ¥0.650B and the average number of shares outstanding during the period, the Payout Ratio is approximately in the low 60% range, slightly above the commonly used sustainability benchmark of 60%. Q3 cumulative net income was ¥0.35B, representing progress of only 53.7% against the full-year plan; therefore, achievement of the dividend forecast depends on profit generation in Q4. There is no data regarding share repurchases, and shareholder returns are assessed as being solely through dividends.

Risk Factors

1. Inventory Accumulation Risk: Inventories increased 11.2% YoY to ¥10.79B, representing an increase in inventory while revenue declined 3.1%. Trends should therefore be closely monitored for potential delays in inventory liquidation and the recognition of valuation losses.

2. Shortening of Financing Maturities Risk: Short-term borrowings increased 37.2% YoY to ¥6.23B, while long-term borrowings decreased 33.5% to ¥0.86B. Although liquidity itself remains ample, with the current ratio exceeding 254%, the shift toward shorter-term financing increases sensitivity to interest-rate fluctuations and refinancing conditions.

3. Tax Burden and Profit Conversion Risk: The effective tax rate was high at 54.7%; despite ordinary income increasing +10.4% YoY, net income declined -10.3% YoY. A structure in which growth in pretax income is not sufficiently reflected in final profit remains in place.

Industry Benchmark (For Reference; Compiled by the Company)

Key Takeaways from the Results

1. Despite declining revenue, the combination of gross margin improvement and a 3.8% reduction in SG&A expenses resulted in a 35.2% increase in operating income. This confirms that efficiency improvements in the cost structure have progressed.

2. Segment income in the Lifestyle Products Business increased significantly by 107.0%, and its margin improved to 2.3%, while revenue declined 6.1%. A notable feature is that improved profitability coexisted with a contraction in sales volume.

3. Operating income progress against the full-year plan was 52.3%, below the standard progress rate. The extent to which profit can be accumulated in Q4 can be read from the results as a factor that will determine whether the full-year plan is achieved.

Theoretical Share Price (Reference Value)

Sensitivity: ¥707–¥747 at ±1% for the cost of equity, and ¥721–¥730 at ±0.1 for ω.

Notes:

• Since 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 time lag relative to 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 through analysis of 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---