Zojirushi (7965) FY2026 Q1 Earnings Report

Quick View

Executive Summary

The results showed a clear improvement in profitability, with operating income growth exceeding revenue growth. Revenue was ¥30.38B (+4.7% year on year), operating income was ¥4.33B (+28.3%), ordinary income was ¥4.33B (+23.5%), and net income attributable to owners of the parent was ¥2.76B (+20.5%). The main drivers of profit growth were operating leverage resulting from an improved gross margin and the relative containment of selling, general and administrative expenses.

Factors Affecting Performance

【Revenue】Revenue was ¥30.38B, representing a 4.7% year-on-year increase. The Company operates a single segment consisting primarily of household products, and segment-level factors behind changes in revenue have not been disclosed. Progress against the full-year revenue forecast of ¥92.50B was 32.8%, exceeding the standard Q1 progress rate of 25%.

【Profit and Loss】Operating income was ¥4.33B, up 28.3% year on year. The gross margin improved to 35.2% from approximately 33.2% in the prior year, while the SG&A expense ratio remained at 20.9%. The absorption of fixed costs through revenue growth drove the increase in operating income. Ordinary income was ¥4.33B, slightly below operating income, because non-operating expenses of ¥0.21B, including a foreign exchange loss of ¥0.17B, were almost offset by non-operating income of ¥0.21B. Extraordinary gains and losses were limited to a minor loss on disposal of non-current assets of ¥0.002B. Net income was ¥2.76B, up 20.5% year on year. In conclusion, the Company achieved both revenue and profit growth.

Segment Analysis

The Group’s principal business is the manufacture and sale of household products and related items. Since businesses other than household products are not material, segment information has been omitted.

Key Financial Indicators

【Profitability】The operating margin was 14.3%, improving by approximately 2.6pt from approximately 11.6% in the same period of the previous year. The net profit margin was approximately 9.1%, up approximately 1.2pt from approximately 7.9% in the same period of the previous year.【Cash Quality】Finished goods inventories of ¥23.63B accounted for 19.2% of total assets. DIO and inventory turnover days have remained relatively high, indicating that the pace of cash conversion is comparatively gradual relative to the improvement in accounting profits.【Investment Efficiency】ROE was 3.2% on a quarterly basis, and the level based on simple annualization of Q1 net income exceeded the actual result for the same period of the previous year. Both total asset turnover and financial leverage remained moderate, indicating a profit structure that does not depend on leverage.【Financial Soundness】The equity ratio was 74.2%, the current ratio exceeded 3x, and cash and deposits were a substantial ¥32.32B, while liabilities remained low.

Cash Flow Analysis

Although a statement of cash flows has not been disclosed, funding trends can be confirmed from changes in the balance sheet. Cash and deposits were ¥32.32B, slightly down from ¥33.18B in the same period of the previous year, while finished goods inventories were ¥23.63B and accounts receivable and notes receivable were ¥17.84B, both increasing from the previous year. Working capital expanded alongside revenue growth, and the accumulation of inventories and trade receivables acted to constrain the growth of cash on hand. The equity ratio remained high at 74.2%, indicating a stable financial base even during a period of working capital expansion.

Quality of Earnings

The increase in profit for the current period was primarily attributable to an improvement in gross margin and the containment of SG&A expenses through recurring business activities. Extraordinary gains and losses were minor, consisting solely of a ¥0.002B loss on disposal of non-current assets, and no profit enhancement from temporary factors was observed. Non-operating expenses included a foreign exchange loss of ¥0.17B, equivalent to approximately 4% of operating income, which slightly reduced profit at the ordinary income level. Meanwhile, comprehensive income was ¥5.18B, substantially exceeding net income of ¥2.89B, due to increases of ¥1.22B in foreign currency translation adjustments and ¥0.98B in valuation differences on available-for-sale securities. This divergence was primarily attributable to changes in the fair value of held assets and should not be interpreted as indicating the Company’s underlying earning power.

Earnings Forecast and Guidance

Progress against the full-year Company forecast was 32.8% for revenue, 65.7% for operating income, and 60.9% for ordinary income, all significantly exceeding the standard Q1 progress rate of 25%. Meanwhile, the full-year forecast assumes year-on-year declines of 11.2% in operating income and 14.5% in ordinary income, resulting in limited consistency with the high profit level recorded in Q1. The Company did not revise its earnings forecast on this occasion. The forecast appears to incorporate an assumption that profit margins will normalize toward the second half due to changes in promotional expenses, logistics costs, raw material costs, and product mix. Attention will therefore focus on how actual progress is reflected in the plan.

Shareholder Returns

The full-year dividend forecast is ¥46.00 per share. The payout ratio calculated based on the full-year forecast of net income attributable to owners of the parent of ¥4.80B and the average number of shares outstanding during the period is approximately 60.9%. Although the breakdown between the interim and year-end dividends cannot be confirmed here, the full-year dividend is expected to increase from the previous year’s actual dividend of ¥30. The payout ratio is slightly above 60%, making the achievement of the full-year earnings plan a key factor affecting dividend capacity. Nevertheless, the financial base, including cash and deposits of ¥32.32B and an equity ratio of 74.2%, provides financial support for the payment of the forecast dividend.

Risk Factors

1. Inventory and Working Capital Efficiency: Finished goods inventories of ¥23.63B decreased from ¥26.09B in the same period of the previous year but still accounted for 19.2% of total assets. Optimizing inventory levels remains a future challenge.

2. Impact of Foreign Exchange Movements: A foreign exchange loss of ¥0.17B was recorded in non-operating expenses, equivalent to approximately 4% of operating income. Given the business structure involving overseas procurement and sales, foreign exchange movements may continue to affect earnings.

3. Divergence Between the Full-Year Profit Decline Plan and Q1 Results: While the full-year forecast assumes declines of 11.2% in operating income and 14.5% in ordinary income, Q1 delivered substantial profit growth. The key issue will be whether the assumption of profit margin normalization in the second half can be achieved.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The Company’s profitability significantly exceeds the industry median and places it in the upper-tier group.

Growth and Capital Efficiency

Revenue growth was slightly below the industry median and remained at an average level.

※Source: Compiled by the Company

Key Takeaways from the Financial Results

1. The Q1 operating margin was 14.3%, improving by approximately 2.6pt from the same period of the previous year and representing progress significantly above the full-year forecast equivalent operating margin of 7.1%. Whether this high profit level is structural or temporary will be confirmed through second-half results.

2. The financial base, consisting of an equity ratio of 74.2%, a current ratio exceeding 3x, and cash and deposits of ¥32.32B, is exceptionally robust. Financial safety remains high even during a period of working capital expansion, such as inventory growth.

3. The payout ratio based on the full-year dividend forecast of ¥46.00 is approximately 60.9%. Although an increase in the dividend from the previous year’s actual level is expected, the achievement of the full-year earnings plan will be a key factor in assessing dividend capacity.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,247–¥1,317 at ±1% for the cost of equity, and ¥1,276–¥1,285 at ±0.1 for ω.

Notes:

• Since progress of net income against the full-year forecast is 57%, exceeding the standard rate of 25%, forecast EPS has been adjusted upward within a maximum range of +10% (because companies with progress ahead of plan tend to exceed forecasts. The adjustment may be excessive for businesses with strong seasonality).
• Since 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).
• Since net assets include non-controlling interests, the theoretical value may be calculated at a somewhat higher level.

(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 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 responsibility, after consulting with a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q1 was a strong earnings start, with profit growth materially outpacing modest revenue expansion. Revenue increased 4.7% year on year to ¥30.38bn. Operating income rose 28.3% to ¥4.33bn. Profit attributable to owners increased 20.5% to ¥2.76bn, equivalent to EPS of ¥43.47. Gross profit expanded 12.7% to ¥10.68bn, substantially faster than sales. The gross margin improved to 35.2% from 32.6% a year earlier, an expansion of approximately 251 basis points. Operating margin increased to 14.3% from 11.6%, an expansion of approximately 263 basis points. This margin improvement indicates that the earnings gain was driven principally by gross-profit improvement rather than financial income. SG&A increased only 4.0% to ¥6.35bn, slightly below revenue growth, demonstrating positive operating leverage. Net margin improved to 9.1% from 7.9%, or approximately 119 basis points. Ordinary income of ¥4.33bn was broadly in line with operating income, supporting the recurring nature of Q1 profitability. Foreign-exchange losses were ¥0.17bn, but their impact was limited at approximately 4.0% of operating income. The effective tax rate was 33.1%, resulting in a tax burden factor of 0.638. The balance sheet remains exceptionally liquid, with a current ratio of 356.1% and cash and deposits of ¥32.32bn. Management retained its full-year forecast, despite Q1 operating-profit progress of 65.7% against the full-year plan. The central issue for the remainder of FY2026 is whether the exceptionally high first-quarter margin can be sustained while inventories remain elevated and cash remains tied up in the operating cycle.

Profitability Analysis

The reported annualized DuPont ROE is 12.1%, comprising a 9.1% net profit margin, 0.986x annualized asset turnover, and 1.35x financial leverage. The main earnings improvement was margin-led: operating margin rose by approximately 263 basis points year on year to 14.3%, while the balance-sheet leverage factor remains conservative. Gross margin expanded by approximately 251 basis points to 35.2%, accounting for most of the operating-margin improvement. SG&A rose 4.0%, below the 4.7% revenue increase, adding modest positive operating leverage. Net margin increased approximately 119 basis points to 9.1%, although it remains slightly below the 10% threshold generally associated with excellent profitability. The five-factor decomposition shows an interest burden of 0.998, confirming that financing costs are immaterial to earnings, while the tax burden of 0.638 reflects a 33.1% effective tax rate. Non-operating income was only ¥0.21bn, or 0.7% of revenue, and ordinary income was essentially equal to operating income; hence, Q1 profit was primarily generated by the household-products operating business. The annualized 12.1% ROE is good by conventional benchmarks but is achieved predominantly through profitability and turnover rather than leverage. Sustainability will depend on maintaining the gross-margin gain without a renewed build-up in finished-goods inventory or a material adverse currency movement.

Growth Assessment

Sales grew 4.7% year on year, while operating income grew 28.3%, evidencing a high incremental margin in Q1. Gross profit growth of 12.7% materially exceeded revenue growth, while SG&A discipline allowed most of that gross-profit improvement to flow through to operating income. Net income growth of 20.5% lagged operating-income growth because of a higher tax charge and less favorable non-operating balance than in the prior-year quarter. The company operates substantially as a single household-products business, so group earnings are concentrated in one core operating franchise. Full-year guidance calls for revenue of ¥92.50bn, up 1.5%, operating income of ¥6.60bn, down 11.2%, ordinary income of ¥7.10bn, down 14.5%, and profit attributable to owners of ¥4.80bn. Q1 progress is 32.8% for revenue, 65.7% for operating income, 60.9% for ordinary income, and 57.5% for net income, compared with a standard 25% first-quarter run rate. Operating-profit and net-profit progress exceed the standard run rate by 40.7 and 32.5 percentage points, respectively. This large gap suggests either meaningful seasonality or a conservative full-year margin assumption. Retaining guidance despite the strong first quarter implies management is not yet extrapolating Q1 profitability into the full year. Revenue growth expectations are modest, so the outlook remains particularly sensitive to gross-margin retention, consumer demand for household products, and inventory normalization.

Financial Health

Financial health is strong. Current assets of ¥84.84bn exceed current liabilities of ¥23.83bn by ¥61.02bn, producing a current ratio of 356.1%. The quick ratio is also robust at 256.9%, indicating that liquidity does not depend on selling inventory. Cash and deposits total ¥32.32bn, equal to 26.2% of total assets and comfortably above current liabilities. Total liabilities are ¥31.84bn versus total equity of ¥91.45bn, with a debt-to-equity ratio of only 0.35x. Interest coverage is exceptionally high at 288.87x, and interest expense of ¥0.15bn is negligible relative to operating income. There is no current-ratio warning and no aggressive-leverage warning: the current ratio is well above 1.0 and D/E is well below 2.0. Lease obligations total ¥17.02bn, comprising ¥8.89bn current and ¥8.13bn non-current, and should be considered alongside the reported leverage measures. Pension obligations include a net defined benefit liability of ¥23.89bn. PPE increased ¥39.22bn year on year to ¥177.19bn, primarily reflecting a rise in gross buildings and structures, and it warrants monitoring for utilization and return generation. Investment securities of ¥128.99bn represent 10.5% of assets, providing balance-sheet value but also exposing equity to market valuation movements. Equity increased to ¥91.45bn, while the equity ratio declined to 73.4% from 75.0%, remaining very high in absolute terms.

Notable B/S Changes

PPE: +¥39.22bn (+28.4%) to ¥177.19bn - a material expansion in the fixed-asset base, led by buildings and structures; monitor capacity utilization, depreciation burden, and return on invested capital. Investment securities: +¥15.67bn (+13.8%) to ¥128.99bn - a sizable 10.5% of total assets, increasing exposure of equity and comprehensive income to market valuation movements. Total equity: +¥18.63bn (+2.1%) to ¥91.45bn - comprehensive income of ¥51.79bn supported capital, while the equity ratio remained high at 73.4%.

Cash Flow Quality

The balance-sheet working-capital profile is the principal cash-quality focus. Quality alerts identify annualized inventory days of 140 days, above the 90-day warning threshold, and a second reported annualized inventory-days measure of 109 days, also above the 60-day manufacturing benchmark. The root cause is a large inventory balance relative to quarterly cost of sales and revenue, with finished goods reported at ¥236.28bn in the detailed inventory classification. Elevated inventory days can reflect seasonality or product availability planning, but they also raise the risk of slower sell-through, discounting, and working-capital absorption in a consumer durable-products business. The impact is that reported Q1 margin improvement will be more convincing if inventories convert into sales without promotional pressure. A quality alert also identifies an annualized cash conversion cycle of 159 days, above the 120-day warning level. The long cycle indicates that cash is tied up in the inventory-to-collection process for an extended period, which can constrain free-cash-flow conversion even when accounting earnings are strong. Trade receivables were ¥178.38bn and electronically recorded monetary claims were ¥22.09bn, while trade payables were ¥73.73bn. Finished goods declined from ¥260.91bn a year earlier, whereas raw materials increased from ¥57.63bn to ¥61.22bn; this points to a change in inventory mix rather than a uniform inventory reduction. The product-warranty provision was ¥2.15bn, representing approximately 0.7% of Q1 revenue, which is within a generally manageable range for manufacturing quality costs. The small ¥0.02bn loss on disposal of fixed assets was immaterial to earnings quality.

Dividend Sustainability

The full-year dividend forecast is ¥46 per share. Against forecast EPS of ¥74.08, the implied dividend payout ratio is approximately 62.1%. This is marginally above the 60% benchmark commonly viewed as conservative, but it is not an inherently unsustainable level given the company’s substantial net liquidity and low financial leverage. Retained earnings of ¥755.02bn and cash and deposits of ¥323.24bn provide a substantial capital buffer. The Q1 EPS of ¥43.47 already represents 58.7% of forecast full-year EPS, underscoring the importance of subsequent-quarter profitability to dividend coverage. Dividend sustainability is therefore supported by the balance sheet but remains dependent on translating inventory into cash and delivering a meaningful portion of the retained full-year earnings plan. No dividend revision was announced.

Risk Assessment

Business risks include Demand and product-mix risk: as a predominantly single household-products business, the group has limited segment diversification if consumer demand weakens or competitive pricing intensifies., Inventory and obsolescence risk: the quality alerts show annualized inventory days of 140 days and 109 days, both above applicable warning thresholds. High finished-goods holdings could require discounting if sell-through slows, reversing the Q1 gross-margin gain., Supply-chain and input-cost risk: manufacturing margins remain exposed to materials, logistics, energy costs, and supplier availability; the strong 251-basis-point gross-margin improvement may be difficult to sustain if costs rise., Foreign-exchange risk: foreign-exchange losses of ¥0.17bn were approximately 4.0% of operating income in Q1. The current impact is manageable, but currency movements can affect procurement costs and overseas business profitability., Product quality and warranty risk: consumer durable products remain subject to defects, recalls, and warranty claims, although the current warranty provision is modest relative to revenue..

Financial risks include Working-capital risk: a 159-day annualized cash conversion cycle is above the 120-day warning threshold and could weaken cash generation if inventory turnover does not improve., Investment-security valuation risk: investment securities of ¥128.99bn, or 10.5% of total assets, create exposure to market-price changes and other comprehensive income volatility., Lease and pension obligations: lease obligations of ¥17.02bn and a net defined benefit liability of ¥23.89bn are manageable relative to equity but remain fixed claims on resources..

Key concerns include Highest priority: validate inventory sell-through and gross-margin durability, because elevated inventory days combine with a Q1 margin level that materially exceeds the full-year earnings trajectory implied by guidance., High priority: Q1 operating-income progress of 65.7% versus the annual forecast creates a large execution and forecasting gap; the market will focus on whether management maintains guidance because of seasonality, anticipated cost pressure, or demand uncertainty., Moderate priority: PPE rose ¥39.22bn year on year, or 28.4%, requiring confirmation that the enlarged asset base generates commensurate utilization and return..

Investment Implications

Key takeaways include Q1 profitability was notably stronger than sales growth alone would suggest, with operating income up 28.3% and operating margin up approximately 263 basis points to 14.3%., The annualized 12.1% ROE is supported by a 9.1% net margin and 0.986x asset turnover, not by aggressive leverage., The balance sheet is a major strength, with a 356.1% current ratio, 0.35x D/E, and ¥32.32bn of cash and deposits., Inventory intensity and the 159-day annualized cash conversion cycle are the principal areas requiring scrutiny., Full-year profit guidance appears conservative relative to Q1 progress, but the absence of a forecast revision indicates that subsequent-quarter margin normalization remains a realistic possibility..

Metrics to watch include Gross margin and operating margin versus the Q1 levels of 35.2% and 14.3%, Finished-goods inventory, raw-material inventory, and annualized inventory days, Annualized cash conversion cycle and receivable collection trends, Quarterly progress against the ¥92.50bn sales and ¥6.60bn operating-income forecasts, Foreign-exchange gains or losses relative to operating income, PPE utilization and the earnings return on the increased ¥177.19bn PPE base.

Regarding relative positioning, The company combines good annualized profitability with an unusually strong liquidity and capital position for a consumer-products manufacturer. Relative positioning is differentiated by low leverage and high interest coverage, while elevated inventory days and a long cash conversion cycle temper the quality of the otherwise strong Q1 earnings performance.