YAMAZEN (8051) FY2026 Q3 Earnings Report

Quick View

Executive Summary

For the cumulative Q3 period of the fiscal year ending March 2026, revenue and earnings increased, with both operating income and ordinary income posting growth substantially above the revenue growth rate. Revenue was ¥3,984.6B (+4.1% YoY), operating income was ¥84.8B (+40.2%), ordinary income was ¥92.1B (+42.4%), and net income was ¥68.1B (+17.4%). The operating margin improved from 1.6% in the previous year to 2.1%, with the primary drivers of earnings growth being improved profitability in the core Production Goods-Related Business and company-wide control of selling, general and administrative expenses. Meanwhile, the slower growth in net income compared with operating income and ordinary income reflects the impact of increased extraordinary income, including gains on sales of investment securities, as well as a higher tax burden.

Factors Affecting Performance

【Revenue】Revenue was ¥3,984.6B, up +4.1% YoY. By segment, the Production Goods-Related Business generated ¥2,512.3B (63.1% composition ratio, +3.7%), Housing and Building Materials generated ¥641.5B (16.1% composition ratio, +10.3%), and Household Equipment generated ¥799.7B (20.1% composition ratio, +1.1%). The Housing and Building Materials Business posted the highest growth.

【Profit and Loss】Operating income was ¥84.8B (+40.2% YoY), while ordinary income was ¥92.1B (+42.4%), achieving earnings growth substantially above the revenue growth rate. Of extraordinary income of ¥11.9B, gains on sales of investment securities of ¥11.9B lifted profit before tax, which reached ¥104.0B. However, the ¥35.9B tax burden resulted in an effective tax rate of approximately 34.5%, causing net income growth (+17.4%) to moderate compared with the growth in operating income and ordinary income. In conclusion, the Company achieved higher revenue and earnings, with improved profitability at the operating level being particularly notable.

Segment Analysis

The Production Goods-Related Business recorded revenue of ¥2,512.3B (+3.7% YoY) and segment income of ¥62.3B (+32.8%), with its margin improving from 1.9% to 2.5%. As the core business generating more than half of total company profit, its high earnings growth rate is driving the improvement in company-wide profitability. The Housing and Building Materials Business recorded revenue of ¥641.5B (+10.3%) and profit of ¥23.98B (+13.8%), posting the highest revenue growth; however, its margin declined from 4.1% to 3.7%, indicating that revenue growth has not translated directly into improved profitability. The Household Equipment Business recorded revenue of ¥799.7B (+1.1%), while profit increased to ¥43.2B (+12.4%) and its margin improved from 4.9% to 5.4%, maintaining the highest profitability among the three segments.

Key Financial Metrics

【Profitability】The operating margin of 2.1% and net profit margin of 1.7% both improved from the previous year, but their absolute levels remain low, reflecting a thin-margin business structure characterized by a gross margin of 15.3% and an SG&A expense ratio of 13.2%. 【Cash Quality】Accounts receivable, electronically recorded monetary claims, and inventories totaled ¥1,483.0B, accounting for 46.4% of total assets. While this reflects a business structure with a large scale of operating receivables and inventories, accounts payable and electronically recorded obligations totaling ¥1,191.2B provide a certain degree of financing. 【Investment Efficiency】ROE was 5.1% (approximately 4.9% on an annualized basis), with the low net profit margin serving as the primary constraint on ROE. 【Financial Soundness】The equity ratio was 42.0%, down slightly from 43.8% in the previous year. However, cash and deposits of ¥725.0B substantially exceeded short-term borrowings of ¥200.5B, indicating a restrained level of interest-bearing debt.

Cash Flow Analysis

Although the cash flow statement has not been disclosed, funding trends can be confirmed from the balance sheet. Total assets increased by ¥273.4B YoY to ¥3,196.0B, including an increase of ¥60.5B YoY in cash and deposits to ¥725.0B. Accounts receivable, electronically recorded monetary claims, and inventories totaled ¥1,483.0B, indicating that working capital expanded alongside revenue growth. Meanwhile, accounts payable and electronically recorded obligations also increased to ¥1,191.2B, easing funding requirements through trade payables. Net assets increased to ¥1,342.8B, supported by the accumulation of retained earnings and increases in foreign currency translation adjustments and valuation differences on securities. The financial foundation is therefore expanding in terms of both liquidity and capital.

Quality of Earnings

The current period’s earnings growth reflects a mixture of recurring and non-recurring factors. Operating income of ¥84.8B reflects improved recurring earning power arising from enhanced profitability in the core businesses and can therefore be considered high quality. Meanwhile, profit before tax of ¥104.0B included extraordinary income of ¥11.9B, including gains on sales of investment securities of ¥11.9B, and net income attributable to owners of the parent of ¥66.4B includes this non-recurring factor. In non-operating income, interest income of ¥5.4B and dividend income of ¥2.9B exceeded interest expense of ¥1.4B, with non-operating income supporting earnings. Comprehensive income reached ¥115.4B, and the divergence from net income of ¥68.1B was primarily attributable to foreign currency translation adjustments of ¥33.7B and valuation differences on securities of ¥14.1B. This divergence reflects changes in unrealized gains caused by foreign exchange and market fluctuations and should be evaluated separately from recurring earning power.

Earnings Forecast and Guidance

Progress against the full-year forecast was 75.2% for revenue (forecast: ¥5,300.0B), 84.8% for operating income (forecast: ¥100.0B), and 92.1% for ordinary income (forecast: ¥100.0B). Compared with the standard progress rate of 75% after three quarters, earnings are ahead of schedule. Ordinary income, in particular, has approached the full-year forecast, including gains on sales of investment securities and other factors. While revenue is progressing in line with the forecast, the full-year ordinary income forecast is essentially flat at -0.2% YoY, suggesting that the fourth quarter may be based on conservative assumptions.

Shareholder Returns

The Q2 dividend was ¥20.00 per share, and the full-year dividend forecast is ¥52.00 per share. The forecast payout ratio calculated using forecast net income attributable to owners of the parent of ¥71.5B and average shares outstanding during the period of 85,085 thousand shares is approximately 61.9%. This figure is a payout ratio based solely on dividends in the numerator and is not a total return ratio that includes share repurchases. As of Q3, net income attributable to owners of the parent had reached 92.9% of the full-year forecast, providing support in terms of securing funds for dividends. A financial foundation consisting of retained earnings of ¥1,096.4B and cash and deposits of ¥725.0B also supports the continuation of dividends.

Risk Factors

1. Thin profitability: A structure characterized by a gross margin of 15.3% and an operating margin of 2.1% is susceptible to significant earnings volatility if increases in procurement prices, logistics expenses, and labor costs cannot be passed on to selling prices.

2. Profitability disparities by business: The Housing and Building Materials Business is growing rapidly, with revenue up +10.3%, but its margin declined from 4.1% to 3.7%, indicating that revenue growth has not translated directly into improved profitability.

3. Increase in working capital: Accounts receivable, electronically recorded monetary claims, and inventories account for 46.4% of total assets. The management of collection terms and inventory levels during periods of revenue growth will affect the conversion of earnings into cash.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (trading)

Profitability and Returns

The Company’s profitability is below the industry median.

Growth and Capital Efficiency

The revenue growth rate is also slightly below the industry median but remains within the IQR range.

※Source: Compiled by the Company

Key Points in the Earnings Results

1. Operating income increased +40.2% against revenue growth of +4.1%, resulting in earnings growth driven by operating leverage. Improved profitability in the core Production Goods-Related Business (1.9%→2.5%) was the main driver.

2. Progress against the full-year forecasts for ordinary income and net income was 92.1% and 92.9%, respectively, both at high levels. However, these figures include the non-recurring gain on sales of investment securities of ¥11.9B and therefore need to be viewed separately from recurring earning power.

3. Although the Housing and Building Materials Business posted the highest revenue growth rate, its margin declined. This observable trade-off between growth and profitability is an important point to monitor when assessing the future business mix.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,363–¥1,440 at ±1% for the cost of equity, and ¥1,396–¥1,404 at ±0.1 for ω.

Notes:

• Because progress of net income against the full-year forecast (93%) exceeds the standard level (75%), forecast EPS has been adjusted upward within a maximum range of +10% (because companies progressing ahead of schedule tend to outperform their forecasts; adjustments may be excessive for businesses with strong seasonality).
• Because 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 difference from the full-year forecast).

（Calculation model: Residual Income Model (Ohlson-type; explicit 5-year fade) / Interest rate reference month: 2026-07 / This is a mechanically calculated value based solely on publicly disclosed data and is not a forecast of the market share price or a recommendation of any specific investment action, nor does it predict 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 responsibility, after consulting with a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

Yamazen delivered a strong FY2026 Q3 operating performance, with profit growth materially outpacing sales growth. Revenue increased 4.1% year on year to ¥398.5bn. Operating income rose 40.2% to ¥8.5bn. Ordinary income increased 42.4% to ¥9.2bn. Profit attributable to owners increased 16.6% to ¥6.6bn. The gap between operating-profit growth and net-profit growth reflects a smaller gain on sale of investment securities than in the prior-year period. Gross profit increased 7.1% to ¥60.9bn, exceeding revenue growth. The gross margin improved by 42bp year on year to 15.3%. SG&A expense rose only 3.1% to ¥52.4bn, below revenue growth, demonstrating favorable operating leverage. Consequently, the operating margin expanded by 55bp to 2.1% from 1.6%. The net margin improved by 18bp to 1.7%, but remains structurally narrow for a distribution-led business model. Operating profit was supported across both production-goods and consumer-goods businesses, with the former remaining the principal earnings driver. The Q3 cumulative operating-income progress rate against full-year guidance reached 84.8%, above the standard 75% Q3 pace. Ordinary-income and owner-attributable-profit progress rates were still higher at 92.1% and 92.9%, respectively. The balance sheet retains substantial liquidity, with cash and deposits of ¥72.5bn covering short-term borrowings by 3.62x. However, virtually all interest-bearing debt is short term, making continued access to short-term funding markets relevant despite strong cash coverage. The reported annualized ROE of 6.6% is below the stated 8% concern threshold, reflecting low margins and a trading/distribution business model rather than weak balance-sheet leverage alone. Comprehensive income of ¥11.5bn exceeded net income, aided by positive foreign-currency translation and securities valuation movements. The key forward issue is whether the gross-margin improvement and restrained SG&A growth can sustain operating profit above the company’s full-year plan while preserving inventory discipline and liquidity.

Profitability Analysis

The reported annualized ROE is 6.6%, decomposed into a 1.7% net profit margin, 1.662x asset turnover, and 2.38x financial leverage. The low net margin is the principal constraint on shareholder returns, while asset turnover is appropriate for a high-volume industrial and consumer-goods distributor. Financial leverage supports ROE but is not excessive when assessed against interest-bearing debt, which is only about 0.15x of total equity. Operating profitability improved meaningfully: gross margin expanded to 15.3% from 14.9%, while operating margin rose to 2.1% from 1.6%. This 55bp operating-margin expansion was driven by a 7.1% increase in gross profit and SG&A growth of only 3.1%, versus 4.1% revenue growth. The production-goods business is the core business by segment profit contribution, generating ¥6.2bn of segment profit, up 32.8% year on year, on revenue of ¥251.2bn, up 3.7%. Its segment margin improved to 2.5% from 1.9%. Housing-related revenue increased 10.3% to ¥64.2bn and segment profit increased 13.8% to ¥2.4bn, with a segment margin of 3.7%. Household-equipment revenue rose 1.1% to ¥80.0bn while segment profit increased 12.3% to ¥4.3bn, lifting its segment margin to 5.4%, the highest among the disclosed operating segments. Segment profit before corporate costs rose 21.2% to ¥8.5bn, while corporate expenses were broadly stable at ¥4.5bn. The quality alert for low operating efficiency remains valid because the 2.1% EBIT margin is below 5%; small changes in product mix, procurement costs, discounting, or logistics expenses can therefore have a disproportionate earnings impact. The low gross-margin alert is also valid at 15.3%, although the 42bp improvement indicates incremental improvement in pricing, mix, procurement, or inventory management. The five-factor DuPont tax burden was 0.638, consistent with the 34.5% effective tax rate, while the interest burden exceeded 1.0x because profit before tax benefited from non-operating and extraordinary gains. Interest coverage of 58.5x is very strong, limiting the current earnings sensitivity to financing costs.

Growth Assessment

Revenue growth of 4.1% was broad based, led by housing-related sales growth of 10.3% and production-goods sales growth of 3.7%. Household-equipment revenue growth was modest at 1.1%, although its segment-profit growth of 12.3% indicates a favorable profitability mix. Production-goods segment profit grew faster than revenue, suggesting improved earnings conversion in the largest profit contributor. Consolidated gross profit increased 7.1%, stronger than top-line growth, confirming that the operating-income improvement was not solely attributable to fixed-cost absorption. Operating income increased 40.2%, supported by SG&A growth that remained below sales growth. Full-year sales guidance of ¥530.0bn implies a Q3 cumulative progress rate of 75.2%, effectively in line with the standard 75% pace. Full-year operating-income guidance of ¥10.0bn has already achieved an 84.8% progress rate, 9.8 percentage points ahead of the standard pace and close to the threshold for a material positive deviation. Ordinary income has reached 92.1% of full-year guidance, while owner-attributable profit has reached 92.9%. The full-year operating-income forecast implies only 4.9% year-on-year growth, materially below the Q3 cumulative growth rate, indicating a conservative Q4 assumption or anticipated seasonal margin pressure. Reported owner-attributable earnings include a ¥1.19bn gain on sale of investment securities, compared with ¥2.47bn in the prior-year period. Therefore, the underlying improvement in operating and ordinary earnings is stronger than the net-income growth rate alone suggests, but recurring earnings should be assessed primarily through operating income rather than securities-sale gains.

Financial Health

Liquidity is adequate, with a current ratio of 145.9% and a quick ratio of 119.1%. Current assets exceeded current liabilities by ¥79.3bn. Cash and deposits totaled ¥72.5bn, equivalent to 3.62x short-term borrowings of ¥20.0bn. Short-term investment securities of ¥21.0bn provide an additional liquid asset buffer. Interest-bearing debt totaled ¥20.1bn, and the debt-to-capital ratio was a conservative 13.0%. The reported 1.38x debt-to-equity ratio should be interpreted as a broad liabilities-to-equity measure; interest-bearing debt relative to total equity is substantially lower at approximately 0.15x. Interest coverage of 58.5x supports strong debt-service capacity. The refinancing-risk alert requires attention because 99.8% of interest-bearing debt is short term. Short-term loans increased by ¥200.2bn year on year to ¥200.5bn, while long-term loans remained immaterial at ¥0.3bn. This shift increases reliance on bank facilities and short-dated funding, although the liquidity buffer materially mitigates immediate maturity-mismatch risk. Current assets increased by ¥227.9bn year on year, while current liabilities increased by ¥285.3bn, reducing the working-capital cushion despite its remaining positive level. Total equity increased by ¥63.5bn to ¥1,342.8bn, supported by retained earnings and favorable accumulated other comprehensive income. The equity ratio was 41.5%, compared with 43.3% a year earlier, reflecting faster liability growth than equity growth. Lease obligations totaled ¥27.8bn, comprising ¥5.4bn current and ¥22.4bn non-current obligations, and should be considered alongside borrowings in fixed-payment commitments.

Notable B/S Changes

Short-term loans: +¥200.2bn to ¥200.5bn - funding shifted decisively toward short-term borrowings; cash coverage is strong, but refinancing dependence has increased. Cash and deposits: +¥82.0bn (+12.7%) to ¥725.0bn - provides substantial liquidity against short-term debt and mitigates immediate refinancing risk. Short-term investment securities: +¥109.9bn (+110.0%) to ¥209.9bn - strengthens the liquid-asset buffer and may reflect treasury portfolio positioning. Inventories: +¥41.4bn (+9.8%) to ¥462.3bn - growth exceeds revenue growth, requiring monitoring of sell-through and working-capital efficiency. Electronically recorded monetary claims: +¥49.6bn (+21.9%) to ¥277.2bn - increased receivables financing/settlement exposure makes collection trends important. Investment securities: +¥33.0bn (+13.7%) to ¥273.6bn - securities exposure remains material at 8.6% of total assets and contributes to valuation volatility. Total liabilities: +¥209.9bn (+12.8%) to ¥1,853.2bn - liability growth outpaced equity growth, reducing the equity ratio to 41.5% from 43.3%.

Cash Flow Quality

Operating, investing, and financing cash-flow figures are not provided. Cash-flow conversion, free-cash-flow generation, and OCF-to-net-income quality cannot be quantified from the available figures. Balance-sheet movements nevertheless indicate that working-capital management will be important to cash realization. Inventories increased by ¥41.4bn year on year to ¥46.2bn, an increase of 9.8% that exceeded sales growth of 4.1%. Electronically recorded monetary claims increased by ¥49.6bn to ¥277.2bn, while trade receivables declined by ¥22.8bn to ¥743.5bn. Total trade receivables, notes, and electronic claims remained substantial relative to revenue, consistent with the company’s wholesale/distribution model. Accounts payable declined by ¥34.4bn to ¥608.3bn, while electronically recorded obligations increased by ¥27.9bn to ¥582.9bn. The inventory build and the changes in receivables and payables may absorb cash if they are not matched by seasonal demand or turnover improvement. Monitoring inventory turnover, trade-credit days, and the conversion of electronic receivables into cash is important for assessing whether accounting earnings translate into operating cash flow.

Dividend Sustainability

The full-year dividend forecast is ¥52 per share, comprising the already declared ¥20 interim dividend and an implied ¥32 year-end dividend. Based on forecast EPS of ¥84.07, the forecast dividend payout ratio is approximately 61.9%. This is marginally above the 60% sustainability benchmark, but remains below 100% and is supportable from reported retained earnings of ¥1,096.4bn. The Q3 cumulative owner-attributable profit of ¥6.6bn is already 92.9% of the ¥7.15bn full-year profit forecast, providing a favorable earnings buffer if the forecast is maintained. The dividend outlook is therefore primarily dependent on Q4 earnings delivery and working-capital cash conversion rather than balance-sheet capacity. Cash and deposits of ¥72.5bn and low interest-bearing debt relative to equity provide financial flexibility. However, the narrow 2.1% operating margin means dividend coverage remains sensitive to relatively modest changes in gross margin, demand, or operating costs. No share-buyback amount is identified, so the analysis is limited to the dividend payout ratio rather than a total return ratio.

Risk Assessment

Business risks include Low-margin distribution model: the 2.1% operating margin and 15.3% gross margin leave profitability highly sensitive to pricing pressure, supplier-cost inflation, freight costs, foreign-exchange effects, and sales mix., Industrial demand risk: production-goods revenue of ¥251.2bn is the largest business exposure, making earnings sensitive to Japanese manufacturing capital expenditure and machine-tool demand., Housing and consumer-demand risk: housing-related and household-equipment activities are exposed to residential construction activity, renovation demand, household spending, and competitive discounting., Inventory risk: inventories rose 9.8% year on year, faster than consolidated sales growth, increasing the importance of sell-through, valuation discipline, and obsolescence management..

Financial risks include Refinancing risk: 99.8% of interest-bearing debt is short term, and short-term loans increased sharply to ¥20.0bn. This is mitigated, but not eliminated, by cash coverage of 3.62x and strong interest coverage., Working-capital funding risk: current liabilities grew faster than current assets, and the current ratio of 145.9% is adequate but below the stated 1.5x healthy benchmark., Market-value volatility: accumulated other comprehensive income increased, with foreign-currency translation adjustment and securities valuation movements contributing to comprehensive income volatility., Lease commitment risk: lease obligations of ¥27.8bn add fixed contractual commitments beyond conventional loans..

Key concerns include The low-operating-efficiency alert is material: despite substantial profit improvement, EBIT margin remains below 5% and annualized ROE remains 6.6%, below the 8% concern threshold., The low-gross-margin alert remains relevant, although the 42bp year-on-year gross-margin expansion is a constructive trend., Full-year operating-income guidance implies a much weaker Q4 earnings run rate than the Q3 cumulative result, making the sustainability of the margin improvement a central monitoring point., The ¥1.19bn securities-sale gain supported profit before tax and should not be treated as recurring operating earnings..

Investment Implications

Key takeaways include Operating performance improved substantially, with operating income up 40.2% and operating margin up 55bp year on year., Production goods is the core earnings business, while household equipment generated the highest disclosed segment margin., Q3 cumulative operating, ordinary, and owner-attributable profit are running ahead of the normal seasonal pace relative to full-year guidance., Liquidity and debt-service capacity are strong, but the debt structure is almost entirely short term., The earnings profile remains constrained by low structural margins and modest annualized ROE..

Metrics to watch include Gross margin and operating margin, particularly whether the Q3 improvement is sustained in Q4, Production-goods order conditions and manufacturing capital-expenditure demand, Inventory growth relative to sales growth and inventory turnover, Electronic receivables, payables, and net working-capital movements, Short-term borrowing balances, liquidity coverage, and refinancing terms, Delivery against ¥10.0bn full-year operating-income guidance and ¥7.15bn owner-attributable-profit guidance.

Regarding relative positioning, Yamazen shows improving operational leverage and solid liquidity for a Japanese industrial and consumer-goods distributor, but its 2.1% operating margin and 6.6% annualized ROE remain below the stated broad profitability benchmarks. Its near-term relative earnings position is strengthened by above-seasonal guidance progress, while its risk profile is shaped by narrow margins, inventory intensity, and a predominantly short-term funding structure.