AOKI Holdings Inc. FY2026 FY Earnings Report

Quick View

Executive Summary

For the fiscal year ended March 2026, Revenue was ¥1,945.3B (YoY +¥18.4B, +1.0%), Operating Income was ¥169.5B (YoY +¥13.0B, +8.3%), Ordinary Income was ¥163.7B (YoY +¥15.9B, +10.7%), and Net Income attributable to owners of the parent was ¥94.7B (YoY -¥1.0B, -1.1%). Gross margin improved by +0.7pt to 42.6%, and Operating Margin rose by +0.6pt to 8.7% (prior year 8.1%). By segment, Entertainment Business Operating Income improved by +21.3%, Anniversary Bridal Business by +61.6%, while the Fashion Business posted a slight decline but remained at a high level. Although operational performance was solid, recognition of impairment losses of ¥17.1B as an extraordinary loss and an increase in the effective tax rate to 36.8% constrained Net Income growth. Operating Cash Flow was ¥176.4B, Capital Expenditure was ¥109.8B, producing Free Cash Flow of ¥70.7B, sufficient to largely cover dividend payments (¥67.2B). Long-term borrowings were reduced by ¥67.2B, further enhancing financial soundness.

Drivers of Performance

[Revenue] Revenue was ¥1,945.3B (YoY +1.0%), achieving modest growth. By segment, Fashion Business ¥1,028.9B (+0.3%, composition 52.9%), Entertainment Business ¥767.8B (+1.0%, composition 39.5%), Anniversary Bridal Business ¥124.5B (+6.3%, composition 6.4%), Real Estate Leasing Business ¥72.0B (+4.6%, composition 3.7%) — all segments posted revenue increases. In Entertainment, multi-purpose cafes (e.g., Kaikatsu CLUB) grew +2.0% and Fitness grew +9.8%, driven by higher occupancy and improved pricing. Bridal recorded high growth of +6.3% due to demand recovery, and real estate leasing performed steadily on improved occupancy. Fashion was essentially flat at +0.3% but continued to see gross margin improvement. Cost of sales ratio improved to 57.4% from 58.1% last year (-0.7pt), lifting gross margin to 42.6% (prior 41.9%) and driving company-wide profitability.

[Profitability] Operating Income was ¥169.5B (YoY +8.3%), delivering profit growth outpacing revenue growth. By segment, Entertainment Business Operating Income was ¥72.7B (+21.3%, margin 9.5%), Anniversary Bridal Business ¥8.7B (+61.6%, margin 7.0%) — both large increases; Real Estate Leasing Business ¥15.4B (-2.7%, margin 21.5%) slight decline; Fashion Business ¥85.1B (-2.1%, margin 8.3%) small decline but remained at a high level. SG&A was ¥659.3B (SG&A ratio 33.9%), up +1.4% YoY, but gross margin improvement absorbed this increase, lifting Operating Margin by +0.6pt to 8.7%. Non-operating income/expenses were marginal at net -¥5.8B (interest expense ¥2.6B, interest income ¥1.3B, other non-operating expenses ¥5.5B), resulting in Ordinary Income of ¥163.7B (+10.7%). In extraordinary items, special gains totaled ¥3.2B (gain on sale of investment securities ¥1.7B, gain on sale of fixed assets ¥0.2B) against extraordinary losses including impairment losses of ¥17.1B, totaling ¥17.1B. Profit before tax was ¥149.8B (+7.4%); after income taxes of ¥55.1B (effective tax rate 36.8%), Net Income attributable to owners of the parent was ¥94.7B (-1.1%). In summary, despite higher revenue and operating profit, extraordinary losses and a higher tax rate constrained Net Income growth.

Segment Analysis

Fashion Business Operating Income was ¥85.1B (YoY -2.1%), margin 8.3% — a slight decline but gross margin improvement supports a stable earnings base. Entertainment Business Operating Income was ¥72.7B (+21.3%), margin 9.5% — a substantial improvement driven by higher occupancy and pricing in multi-purpose cafes and fitness. Anniversary Bridal Business Operating Income was ¥8.7B (+61.6%), margin 7.0% — a marked recovery supported by wedding demand recovery and higher utilization. Real Estate Leasing Business Operating Income was ¥15.4B (-2.7%), margin 21.5% — high profitability maintained despite a slight decline, possibly affected by contract renegotiations at some properties. Diversification of segment composition contributed to operational stability, with improvements in Entertainment and Bridal offsetting Fashion’s flat trend.

Key Financial Metrics

[Profitability] Operating Margin 8.7% (prior 8.1%), Net Profit Margin 4.9% (prior 5.0%). Gross Margin improved to 42.6% (prior 41.9%) (+0.7pt), absorbing a slight increase in SG&A ratio to 33.9% (prior 33.8%) and improving operating profitability. ROE was 6.5% (prior 6.9%), slightly down due to higher effective tax rate and reduced leverage. ROA remained steady at 4.1% (prior 4.1%). [Cash Quality] Operating Cash Flow / Net Income was 1.86x, high quality, but OCF / EBITDA was 0.65x (EBITDA = Operating Income ¥169.5B + Depreciation ¥101.98B = ¥271.5B), somewhat weak due to working capital absorption (accounts payable -¥31.1B, bonus reserves -¥14.0B). Accruals showed Operating Income ¥169.5B vs Operating Cash Flow ¥176.4B, indicating a positive conversion and solid cash generation at the operating level. [Investment Efficiency] CapEx ¥109.8B was 1.08x depreciation ¥101.98B, reflecting a balance of maintenance and growth investment. Total Asset Turnover was 0.86x (prior 0.83x) slightly improved; Inventory Days were 76 days (Inventory ¥233.7B ÷ Annual Cost of Sales ¥1,116.5B × 365 days) remaining elevated, so inventory efficiency improvement is key to capital efficiency. [Financial Soundness] Equity Ratio 64.4% (prior 60.9%), Current Ratio 154.0% (prior 157.7%), Quick Ratio 103.0% (prior 112.7%) — high levels of soundness. Debt/Equity 0.14x (interest-bearing debt ¥190.6B / Net Assets ¥1,452.1B), Debt/EBITDA 0.70x, Interest Coverage about 66x (Operating Income ¥169.5B / Interest Expense ¥2.6B) — financial capacity is extremely strong.

Cash Flow Analysis

Operating Cash Flow was ¥176.4B (YoY -18.9%), maintaining high quality at 1.86x Net Income ¥94.7B, but decreased YoY. Operating cash flow subtotal (before working capital changes) was ¥217.6B, including non-cash expenses such as Depreciation ¥101.98B and Impairment Losses ¥17.1B. Working capital changes caused cash outflows: inventories increased by -¥6.3B, trade receivables decreased by +¥3.8B, trade payables decreased by -¥31.1B, and bonus reserves decreased by -¥14.0B, totaling approximately -¥47.6B cash outflow. After payment of income taxes ¥40.2B, Operating Cash Flow totaled ¥176.4B. Investing Cash Flow was -¥105.6B, primarily CapEx -¥109.8B, acquisition of intangible fixed assets -¥13.5B, and proceeds from sale of tangible fixed assets ¥12.7B. Free Cash Flow was ¥70.7B (prior ¥98.7B) and remained positive, largely covering dividend payments ¥67.2B. Financing Cash Flow was -¥149.4B, including long-term borrowings repayment -¥120.2B (new borrowings +¥50.0B), short-term borrowings +¥10.0B, lease liabilities repayment -¥22.0B, and dividend payments -¥67.2B. Cash and deposits decreased from ¥348.8B to ¥270.1B (-¥78.7B), though liquidity remains ample. OCF/EBITDA at 0.65x suggests room to improve working capital efficiency; optimizing inventory turnover and accounts payable terms is key to enhancing cash generation.

Quality of Earnings

Against Ordinary Income of ¥163.7B, extraordinary losses of ¥17.1B (mostly impairment losses ¥17.1B) were recorded, leaving Profit Before Tax of ¥149.8B. Special gains of ¥3.2B (gain on sale of investment securities ¥1.7B, gain on sale of fixed assets ¥0.2B) were minor, resulting in a net one-off loss of -¥13.9B that pressured Net Income. The effective tax rate rose to 36.8% (prior 31.3%), suggesting utilization of deferred tax assets and increased tax burden. Non-operating items were net -¥5.8B, with interest income ¥1.3B vs interest expense ¥2.6B, and other non-operating expenses ¥5.5B. From Operating Income ¥169.5B to Ordinary Income ¥163.7B to Net Income ¥94.7B, operating earnings are solid, but one-off losses and tax burden have constrained Net Income. Comprehensive Income was ¥96.9B, slightly above Net Income by +¥2.2B (actuarial gains on retirement benefits +¥3.7B offset by valuation differences on available-for-sale securities -¥1.4B). Accruals show Operating Cash Flow ¥176.4B exceeded Operating Income ¥169.5B, supporting operating cash generation. Earnings quality is strong at the ordinary level, but recurring extraordinary losses and a higher tax rate are key drivers of Net Income volatility; smoothing these would be essential to Net Income growth.

Forecasts & Guidance

Full Year guidance forecasts Revenue ¥2,000.0B (YoY +2.8%), Operating Income ¥180.0B (+6.2%), Ordinary Income ¥175.0B (+6.9%), Net Income ¥100.0B (+5.6%), EPS ¥118.82. The cumulative results through Q3 (9 months) are Revenue ¥1,945.3B, Operating Income ¥169.5B, Ordinary Income ¥163.7B — representing progress rates of 97.3% for Revenue, 94.2% for Operating Income, and 93.5% for Ordinary Income relative to the full-year forecast, all high levels. The remaining Q4 (3 months) requires additional approximately Revenue ¥54.7B, Operating Income ¥10.5B, Ordinary Income ¥11.3B, which is judged achievable given typical Q4 seasonality. Dividend guidance is annual ¥30 per share (interim actual ¥20 + year-end forecast ¥10), but note that dividends of ¥80 per share (interim actual ¥20, estimated year-end ¥60) appear to have been paid already; confirmation of dividend consistency is desirable. Forecast Operating Margin 9.0% (actual 8.7%), Net Profit Margin forecast 5.0% (actual 4.9%) — modest improvements expected contingent on curbing extraordinary losses and stabilizing tax rate. Continued improvements in Entertainment and Bridal and uplifts in Fashion profitability are key to achieving the full-year targets.

Shareholder Returns

Annual dividend per share is ¥80 (interim ¥20, year-end ¥60), with a Payout Ratio of 73.3% (total dividends ¥67.3B ÷ Net Income ¥94.7B; EPS-based calculation approx. 71.1%) — a high level. With FCF ¥70.7B vs dividend payments ¥67.2B, FCF coverage is about 1.05x, meaning dividends were almost fully covered by FCF but with a thin cushion. Prior year dividend was annual ¥15, so this year represents a substantial increase (+¥65), indicating a policy of stronger shareholder returns. No share buybacks were conducted (CF effect -¥0.0B), so total returns were dividends only. With Debt/EBITDA 0.70x and Equity Ratio 64.4%, financial strength is robust and there is capacity for additional returns. However, stabilizing FCF via inventory efficiency improvement is a prerequisite for sustainably maintaining high dividends. If next year’s guidance Net Income ¥100.0B is achieved and extraordinary losses normalize, dividend sustainability would be further enhanced. No explicit dividend policy target (e.g., Payout Ratio target) is disclosed; improved disclosure is desirable.

Risk Factors

1. Inventory efficiency deterioration risk: Inventory Days are elevated at 76 days (Inventory ¥233.7B; annual Cost of Sales ¥1,116.5B), posing obsolescence and markdown risk, particularly in the Fashion Business. Inventory/Revenue ratio 12.0% (prior 11.8%) rose slightly, suggesting downside pressure on gross margin and potential cash flow deterioration. Improving inventory turnover is key to enhancing profitability and capital efficiency.

2. Recurrence of one-off losses risk: Extraordinary losses including impairment losses ¥17.1B have occurred two consecutive periods, suggesting structural issues in store or fixed asset profitability. Effective tax rate rose to 36.8% (prior 31.3%), indicating possible utilization of deferred tax assets or increased taxable income raising tax burden. Normalizing extraordinary losses and stabilizing tax rate are prerequisites for Net Income growth.

3. Segment concentration risk: The Fashion Business accounts for 52.9% of Revenue, so its performance materially influences the company. Although Entertainment is 39.5% and Bridal 6.4%, deceleration in same-store sales growth or intensified competition in Fashion could materially affect consolidated earnings. Bridal demand seasonality and sensitivity to economic conditions are additional risks.

Industry Benchmark (Reference; Company Analysis)

Profitability & Returns

Profitability ranks high within the industry, with both Operating and Net Profit Margins materially above the median.

Growth & Capital Efficiency

Revenue growth lags the industry median, placing the company in the lower-to-middle range for growth — reflecting a conservative growth strategy prioritizing profitability.

※ Source: Company compilation

Key Points from the Results

1. Noticeable improvement at the operating level: Gross margin +0.7pt, Operating Margin +0.6pt — recovery in Entertainment and Bridal profitability and mix improvements in Fashion raised consolidated margins. Achieving an industry-high Operating Margin of 8.7% demonstrates both stability from segment diversification and strong profitability. Further tightening SG&A and improving inventory efficiency are potential levers for additional margin expansion.

2. Net Income stage constrained by extraordinary losses and higher tax rate: Continued impairment losses of ¥17.1B and an effective tax rate of 36.8% limited Net Income growth to -1.1%. If extraordinary losses normalize and tax burden stabilizes, operating improvements should flow through to Net Income, enabling ROE improvement and sustainable profit growth. Next year’s guidance anticipates Net Income +5.6% on the assumption of curtailed extraordinary losses; achievement is key to shareholder value enhancement.

3. Financial soundness and return capacity are robust but inventory efficiency remains a persistent issue: Debt/EBITDA 0.70x, Equity Ratio 64.4%, Current Ratio 154% — financials are very healthy, supporting both investment and returns. FCF ¥70.7B almost covered dividends ¥67.2B, but Inventory Days at 76 remain elevated; improving working capital efficiency is essential for stabilizing FCF and sustaining returns. Normalizing inventory turnover and raising OCF/EBITDA (current 0.65x) above 0.9x would be the principal levers for mid-term capital efficiency improvement and ROE uplift.

---

This report was automatically generated by AI analyzing XBRL financial statement data. It is not a recommendation to invest in any specific security. Industry benchmarks are company-compiled reference information based on public financial statements. Investment decisions are your responsibility; consult professionals as needed before acting.