Starzen Company Limited FY2027 Q1 Earnings Report

Quick View

Executive Summary

This quarter saw increases in both revenue and profit, along with an improvement in the operating margin, while profit progress was ahead of the full-year plan. Revenue was ¥1191.4B (+9.7% year on year), Operating Income was ¥26.6B (+43.6%), Ordinary Income was ¥37.9B (+48.0%), and Net Income was ¥26.2B (+41.8%). In addition to operating leverage resulting from improved gross margins and restrained selling, general and administrative expenses, non-operating income such as equity-method investment gains and subsidy income contributed to the increase in Ordinary Income.

Factors Affecting Performance

【Revenue】Revenue was ¥1191.4B, representing a year-on-year increase of +9.7%. The only reported segment is the Meat-Related Business, and no geographic or segment-specific breakdown has been disclosed. In addition to volume and pricing measures in existing businesses, contributions from three newly consolidated subsidiaries appear to have supported the increase in revenue.

【Profit and Loss】Operating Income was ¥26.6B (+43.6%), and the operating margin improved to 2.2% from 1.7% in the previous year. While the gross margin improved to 10.0% from 9.5% in the previous year, the SG&A ratio declined to 7.7% from the previous year, restraining expense growth relative to the increase in revenue and producing operating leverage. Ordinary Income was ¥37.9B (+48.0%), supported by ¥16.2B in non-operating income, including ¥7.1B in equity-method investment gains and ¥4.3B in subsidy income. Extraordinary gains of ¥6.3B (gain on sale of investment securities) and extraordinary losses of ¥6.5B were almost fully offsetting, resulting in a limited impact on Net Income. Net Income was ¥26.2B (+41.8%), concluding the quarter with increases in both revenue and profit.

Segment Analysis

The only reported segment is the “Meat-Related Business,” while other businesses are not separately disclosed because their disclosure is not considered material. An analysis of changes by segment cannot be performed.

Key Financial Indicators

【Profitability】Both the operating margin of 2.2% (1.7% in the previous year) and the net profit margin of 2.2% (1.7% in the previous year) improved, aided by the improvement in the gross margin to 10.0% and the decline in the SG&A ratio to 7.7%.【Cash Flow Quality】Inventories increased to ¥546.3B, accumulating at a pace exceeding the revenue growth rate of +9.7%, indicating an impact on asset efficiency.【Investment Efficiency】ROE was 2.7%, primarily due to the improvement in the net profit margin, while total asset turnover remained sluggish due to the increase in inventories.【Financial Soundness】The Equity Ratio declined slightly to 44.8% from 47.4% in the previous year. However, liquidity remains ample, with current assets of ¥1306.8B versus current liabilities of ¥624.7B, while short-term borrowings decreased year on year and a shift toward long-term borrowings progressed.

Cash Flow Analysis

Although no statement of cash flows has been disclosed, an analysis of funding trends based on changes in the balance sheet indicates that cash and deposits were ¥183.6B, maintaining approximately the same level as the previous year, while inventories increased to ¥546.3B, suggesting that working capital absorbed funds. Accounts receivable declined to ¥325.8B, partially offsetting the increase in inventories; however, the fact that inventory growth exceeded revenue growth is a point to note regarding funding efficiency. On the liabilities side, short-term borrowings decreased while long-term borrowings increased, indicating that the funding structure shifted from short term to long term and became more stable.

Quality of Earnings

The increase in profit at the Ordinary Income level was supported by non-operating income such as ¥7.1B in equity-method investment gains and ¥4.3B in subsidy income, which differ in nature from operating income generated by the core business. Extraordinary gains and losses—¥6.3B in gains on the sale of investment securities and ¥6.5B in extraordinary losses—were almost fully offsetting, resulting in a limited impact on Net Income, with no significant boost arising from temporary factors. Comprehensive Income was ¥24.2B, slightly below Net Income of ¥26.2B, due to a deterioration of the valuation difference on securities (-¥5.7B). Improvement in Operating Income (+43.6%) drove the growth in Ordinary Income and Net Income, indicating that earnings quality was generally driven by the core business.

Earnings Forecast and Guidance

The full-year forecasts are revenue of ¥4700.0B (+4.9% year on year), Operating Income of ¥92.0B (+5.0%), and Ordinary Income of ¥114.0B (+3.4%). There was no revision to the earnings forecast during the quarter, although the dividend forecast was revised. As of Q1, progress rates were 25.4% for revenue, 28.9% for Operating Income, and 33.2% for Ordinary Income. Particularly on the profit front, progress exceeded the standard 25% benchmark, indicating a front-loaded trend.

Shareholder Returns

The full-year dividend forecast is ¥52 (¥43 in the previous year), representing an expected dividend increase. The Payout Ratio against the full-year EPS forecast of ¥148.75 is approximately 35.0% (¥52 ÷ ¥148.75), which is a reasonable level. The company holds 1,425 thousand treasury shares.

Risk Factors

1. Increase in inventory levels: Inventories increased to ¥546.3B, with the growth rate from the previous year exceeding the revenue growth rate of +9.7%. Monitoring is required for the risk of valuation losses and discounted sales.

2. Low profitability inherent in the business structure: With a gross margin of 10.0% and an operating margin of 2.2%, absolute profit margins are low, making earnings relatively more sensitive to fluctuations in raw material market prices and procurement costs.

3. Increase in goodwill and intangible assets: Goodwill increased to ¥49.1B as a result of M&A, including three newly consolidated companies. Although it remains low relative to net assets, the realization of future integration benefits will be closely watched from the perspective of impairment risk.

Industry Benchmark (Reference; Prepared by the Company)

Industry Benchmark (trading)

Profitability and Returns

The company’s profitability indicators are below the industry median, reflecting its structurally low-margin business model.

Growth and Capital Efficiency

The revenue growth rate is significantly above the industry median and is close to the upper end of the IQR.

※Source: Prepared by the Company

Key Points from the Earnings Results

1. In addition to increases in revenue and profit, the operating margin improved year on year during the quarter, confirming operating leverage from pricing measures and expense control. Profit progress is also ahead of revenue progress relative to the full-year plan, indicating a front-loaded trend.

2. Inventories are increasing at a pace exceeding revenue growth, resulting in sluggish asset turnover. Inventory trends will be a key area to monitor when evaluating future asset efficiency.

3. The liability structure became more long term due to a decrease in short-term borrowings and an increase in long-term borrowings, improving stability from the perspective of financial soundness. Meanwhile, goodwill increased in connection with M&A, and the realization of future integration benefits will be closely watched.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,602–¥1,696 at ±1% for the cost of equity, and ¥1,647–¥1,649 at ±0.1 for ω.

Notes:

• 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).
• Because 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: 2026-07 / 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 forecast or guarantee future share prices.)

---

This report is an earnings analysis document automatically generated by AI through analysis of XBRL earnings summary 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 with a professional adviser as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

Starzen delivered a strong FY2027 Q1 earnings performance, with profit growth materially outpacing sales growth. Revenue rose 9.7% year on year to ¥119.14bn. Operating income increased 43.6% to ¥2.66bn. Ordinary income rose 48.0% to ¥3.79bn. Net income attributable to owners increased 41.8% to ¥2.62bn, equivalent to EPS of ¥45.80. The gross margin improved to 10.0% from 9.5% in the prior-year quarter, an expansion of approximately 46 basis points. The operating margin expanded to 2.23% from 1.70%, or about 53 basis points, as gross-profit growth of 15.0% exceeded SG&A growth of 8.8%. SG&A as a percentage of sales declined modestly to 7.73% from 7.80%, indicating favorable operating leverage. Ordinary income growth was also assisted by ¥1.63bn of non-operating income, including ¥0.71bn of equity-method earnings and ¥0.43bn of subsidy income. The gap between operating income and ordinary income is therefore substantial, with non-operating net income contributing ¥1.13bn. Profit before tax was broadly aligned with ordinary income because extraordinary gains of ¥0.63bn, largely securities-sale gains, were almost offset by ¥0.65bn of extraordinary losses. The effective tax rate was 30.6%, producing a tax burden of 0.694. Annualized ROE was 10.9%, placing shareholder returns in the good range under the stated benchmarks. This return profile is supported by high annualized asset turnover of 2.232x and financial leverage of 2.23x, rather than by a high net margin. Liquidity remains sound, with a 209.2% current ratio and a 121.7% quick ratio. The full-year plan implies a conservative first-quarter starting point for sales but a faster-than-standard profit progression, suggesting that the company has scope to absorb normal seasonality if the first-quarter margin improvement persists. The central forward issue is whether the improvement in meat-related operations can be sustained while maintaining procurement discipline, inventory control, and interest coverage amid a debt-funded asset base.

Profitability Analysis

Annualized ROE of 10.9% decomposes into a 2.2% net profit margin, 2.232x annualized asset turnover, and 2.23x financial leverage. The most important structural constraint is the low margin: the 2.2% net margin and 2.2% EBIT margin are below the 5% operating-margin benchmark, despite the solid absolute earnings growth. Conversely, asset turnover is a strength and is consistent with a high-volume food and meat distribution/processing model. Financial leverage enhances ROE but also makes earnings more sensitive to borrowing costs and operating-margin volatility. Gross margin increased by approximately 46 basis points year on year to 10.0%, while the operating margin rose approximately 53 basis points to 2.23%. This indicates that the gross-profit improvement flowed through operating profit because SG&A increased only 8.8%, slower than the 9.7% revenue increase. Gross profit rose 15.0% to ¥11.87bn, compared with a ¥0.75bn increase in SG&A to ¥9.21bn, producing a ¥0.81bn increase in operating income. The favorable operating leverage is encouraging, but the absolute margin remains thin and leaves limited room for error in raw-material procurement, pricing, and product-mix management. Interest coverage was 7.06x, which is above the 5x strong-credit benchmark, although interest expense rose to ¥0.38bn from ¥0.21bn in the prior-year quarter. Ordinary income exceeded operating income by ¥1.13bn after net non-operating income, led by ¥0.71bn of equity-method earnings and ¥0.43bn of subsidies. Accordingly, a portion of bottom-line strength reflects investment income and subsidies rather than solely core operating profitability. Under JGAAP, the ¥4.92bn goodwill balance is subject to periodic amortization, which can depress operating and net profit relative to IFRS comparables; nevertheless, goodwill represents only 5.1% of equity and does not appear to be a dominant distortion of reported profitability.

Growth Assessment

Top-line growth was robust at 9.7% year on year, taking Q1 revenue to ¥119.14bn. Operating income grew 43.6%, substantially faster than sales, demonstrating improved gross-profit conversion and modest SG&A leverage. Net income growth of 41.8% was slightly below operating-income growth but remained strong after higher financing costs and tax expense. The group operates principally through a single reportable meat-related business spanning production/fattening, meat processing, manufacturing, and sales, making Q1 performance a direct indicator of the core business rather than a mix effect between disclosed segments. The FY2027 full-year forecast calls for revenue of ¥470.00bn, up 4.9%, operating income of ¥9.20bn, up 5.0%, ordinary income of ¥11.40bn, up 3.4%, and net income attributable to owners of ¥8.50bn. Q1 revenue represents 25.3% of the full-year forecast, essentially in line with the standard 25% first-quarter progress rate. Q1 operating income represents 28.9% of the full-year target, 3.9 percentage points above the standard progress rate. Ordinary-income progress is 33.2%, or 8.2 percentage points above standard, reflecting the strong non-operating contribution in Q1. Net-income progress is 30.8%, also ahead of a linear run-rate. The full-year forecast therefore embeds a meaningful deceleration in profit growth from Q1 levels, which appears prudent given the sector's narrow margins and sensitivity to procurement conditions. Three subsidiaries were newly consolidated, and the associated increase in goodwill and intangible assets indicates that acquired operations may contribute to reported growth. Sustained growth will depend on retaining the Q1 gross-margin gain while converting the enlarged asset base into incremental earnings.

Financial Health

Liquidity is healthy. Current assets of ¥130.68bn exceed current liabilities of ¥62.47bn, resulting in working capital of ¥68.21bn and a current ratio of 209.2%. The quick ratio is also a sound 121.7%, showing that liquidity remains above current obligations even after excluding inventory. Cash and deposits totaled ¥18.36bn, equal to 2.20x short-term loans of ¥8.34bn. Inventories were ¥54.63bn, representing 25.6% of total assets and the largest current-asset component; this is normal for an integrated meat-related business but makes capital efficiency and valuation sensitive to inventory turnover and commodity-price movements. Total interest-bearing debt was ¥44.59bn, consisting principally of ¥36.25bn of long-term loans, ¥8.34bn of short-term loans, and ¥10.10bn of bonds payable. Debt-to-equity was 1.23x, above a conservative 1.0x but well below the 2.0x aggressive-financing threshold. Debt-to-capital was 31.8%, within the stated investment-grade benchmark of below 40%. The short-term debt ratio was 18.7%, limiting refinancing pressure relative to the long-term debt structure. Interest coverage of 7.06x provides a reasonable earnings cushion, although the year-on-year increase in interest expense merits monitoring. Goodwill increased ¥2.60bn, or 112.0%, to ¥4.92bn, while intangible assets increased ¥2.50bn, or 37.1%, to ¥9.26bn; these movements are consistent with an expanded acquisition perimeter and warrant continued monitoring for integration execution and potential impairment. Goodwill is nevertheless modest at 2.3% of assets and 5.1% of equity, well below the framework's elevated-risk thresholds. Short-term loans declined ¥4.71bn, or 36.1%, improving near-term funding risk, although total long-term loans increased to ¥36.25bn from ¥29.14bn. Equity was essentially stable year on year at ¥95.70bn, while the equity ratio declined to 44.8% from 47.4% as asset and liability growth outpaced equity growth.

Notable B/S Changes

Goodwill: +¥2.60bn (+112.0%) to ¥4.92bn - consistent with expanded acquisition/consolidation activity; integration performance and future impairment risk should be monitored, although goodwill remains only 5.1% of equity. Intangible assets: +¥2.50bn (+37.1%) to ¥9.26bn - indicates a larger acquisition-related intangible asset base and raises the importance of realizing acquired-business earnings and synergies. Short-term loans: -¥4.71bn (-36.1%) to ¥8.34bn - improves short-term refinancing exposure and supports the strong liquidity position, while long-term borrowings have increased.

Cash Flow Quality

Q1 cash-flow figures are not available in the supplied financial data, so no operating cash flow, free cash flow, OCF-to-net-income conversion, or dividend cash-coverage conclusion is quantified. Earnings quality can nevertheless be assessed partially from the income statement and balance sheet. Operating income of ¥2.66bn was augmented by ¥1.13bn of net non-operating income, meaning ordinary earnings have a meaningful contribution from equity-method earnings, subsidies, and other non-operating items. Equity-method earnings of ¥0.71bn are recurring only to the extent that affiliate profitability is sustainable, while subsidy income of ¥0.43bn may not have the same persistence as core meat-related operating earnings. Securities-sale gains of ¥0.63bn were recorded within extraordinary income, but extraordinary losses of ¥0.65bn largely offset them, resulting in a modest net extraordinary loss of ¥0.02bn before tax. Working-capital trends are mixed: receivables decreased ¥3.70bn year on year to ¥32.58bn, whereas inventories increased ¥10.49bn to ¥54.63bn. The inventory increase exceeded sales growth and should be monitored closely because inventory is 25.6% of total assets and can absorb cash if selling conditions or inventory valuation deteriorate. Advance payments declined ¥2.16bn to ¥14.79bn, partly offsetting the inventory-related working-capital build in balance-sheet terms. The absence of reported cash-flow data prevents a determination of whether accounting earnings were converted into cash during the quarter.

Dividend Sustainability

The FY2027 full-year dividend forecast is ¥52 per share. Against forecast EPS of ¥148.75, the implied dividend-only payout ratio is approximately 35.0%. This is comfortably below the 60% sustainability benchmark and leaves a material earnings retention buffer. Q1 EPS was ¥45.80, or 30.8% of the full-year EPS forecast, which is ahead of a linear quarterly run-rate. The disclosed dividend revision indicates that shareholder-return policy has been updated during the period, while the full-year forecast provides the current reference point for assessment. Retained earnings stood at ¥673.68bn? No, retained earnings stood at ¥67.37bn, providing a substantial accounting reserve relative to the forecast dividend commitment. The low forecast payout ratio supports sustainability from an earnings perspective. At the same time, the company has ¥44.59bn of interest-bearing debt and operates with a large inventory balance, so cash generation and working-capital discipline remain important determinants of practical distribution capacity. No total return ratio is calculated because buyback data are not provided. No free-cash-flow coverage calculation is made because cash-flow and capital-expenditure data are not available.

Risk Assessment

Business risks include Meat-related operations carry material exposure to livestock and feed costs, domestic supply-demand conditions, disease outbreaks, and procurement disruptions. Given the 2.23% operating margin, even modest cost-price timing mismatches can have an outsized effect on earnings., Inventory of ¥54.63bn accounts for 25.6% of total assets. A deterioration in demand, unfavorable meat-price movements, or inventory obsolescence/valuation adjustments could pressure both profit and capital efficiency., The operating model is concentrated in one reportable meat-related business. This makes earnings more directly exposed to conditions in the domestic food and meat supply chain, without diversification from separately material reportable segments., Newly consolidated subsidiaries and the related increases in goodwill and intangible assets introduce integration, synergy-realization, and future impairment risk..

Financial risks include Debt-to-equity of 1.23x is moderate rather than aggressive, but leverage contributes materially to the annualized 10.9% ROE and increases sensitivity to interest-rate changes., Interest expense increased to ¥0.38bn from ¥0.21bn year on year. Interest coverage remains sound at 7.06x, but continued financing-cost inflation would reduce the earnings cushion., The equity ratio declined to 44.8% from 47.4% as liabilities expanded faster than equity, reducing balance-sheet flexibility at the margin., A substantial proportion of ordinary-income strength derives from non-operating sources, including ¥0.71bn of equity-method earnings and ¥0.43bn of subsidies, which may be less controllable than operating profit..

Key concerns include LOW_OPERATING_EFFICIENCY: EBIT margin is 2.2%, below the 5% benchmark. The root cause is a structurally low-margin, high-volume operating model, despite Q1 margin expansion. The impact is that earnings remain highly sensitive to procurement costs, pricing execution, and sales mix., LOW_GROSS_MARGIN: Gross margin is 10.0%, below the 20% cross-industry benchmark. In the meat sector, lower gross margins are more typical than in branded or asset-light industries, but the small absolute margin buffer remains a key investment-risk factor. The Q1 improvement of approximately 46 basis points is positive, but sustainability is more important than the single-quarter level., Non-operating income materially supported ordinary income: net non-operating income of ¥1.13bn equaled approximately 42.7% of operating income. This enhances Q1 reported profit but makes it important to separate core operating-margin progress from affiliate and subsidy contributions., The ¥10.49bn year-on-year inventory increase requires monitoring alongside future sales and gross-margin trends, as it may constrain cash conversion if inventory turns weaken..

Investment Implications

Key takeaways include Q1 sales growth of 9.7% and operating-income growth of 43.6% show a notable improvement in earnings leverage., Gross-margin expansion and SG&A discipline drove operating-margin expansion of approximately 53 basis points to 2.23%., Annualized ROE of 10.9% is solid, but it is generated through high asset turnover and moderate leverage rather than high profitability per unit of sales., Liquidity is robust, with current and quick ratios of 209.2% and 121.7%, respectively, while debt-to-capital of 31.8% remains manageable., The ¥52 per-share full-year dividend forecast implies a moderate 35.0% dividend-only payout ratio based on forecast EPS..

Metrics to watch include Gross margin and operating margin, particularly whether the Q1 10.0% gross margin and 2.23% operating margin can be maintained., Inventory growth, inventory turnover, and any valuation effects on the ¥54.63bn inventory balance., Interest expense and interest coverage as the debt structure remains weighted toward long-term borrowings., The recurring nature of equity-method earnings and subsidy income within non-operating income., Goodwill and intangible-asset performance following the consolidation of three subsidiaries., Progress against FY2027 operating-income, ordinary-income, and net-income forecasts after the above-standard Q1 profit progress..

Regarding relative positioning, Starzen exhibits a defensible high-turnover profile with healthy liquidity and moderate leverage, but its low-margin economics remain the defining characteristic. The Q1 margin improvement and forecast-beating profit progress are favorable, while the significance of non-operating income, inventory intensity, and acquisition-related intangible growth distinguish the key areas requiring continued scrutiny.