KOMERI CO.,LTD. FY2027 Q1 Earnings Report

Quick View

Executive Summary

The Company posted higher revenue and earnings in Q1, with Operating Income growth exceeding Revenue growth, primarily due to improved SG&A efficiency. Revenue was ¥114.65B (up ¥5.40B, or +4.9% YoY), Operating Income was ¥10.88B (up ¥0.87B, or +8.8%), Ordinary Income was ¥10.86B (up ¥0.75B, or +7.4%), and Net Income attributable to owners of the parent was ¥7.24B (up ¥0.36B, or +5.2%). The Operating Margin improved to 9.5% from 9.2% in the same period of the previous year, with both a slight increase in the gross profit margin and a decline in the SG&A ratio contributing to the improvement. Progress against the full-year company plan reached 28.6% for Revenue and 45.3% for Operating Income, indicating that profit progress is at a favorable level even after taking Q1 seasonality into account.

Factors Affecting Results

【Revenue】Revenue increased 4.9% YoY to ¥114.65B. The reported segments have been consolidated into the Home Center Business, and breakdowns by segment and region have not been disclosed. The gross profit margin improved slightly to 30.6% from 30.5% in the same period of the previous year, suggesting that restrained discounting and changes in the product mix contributed to the increase in revenue.

【Profit and Loss】Operating Income increased 8.8% YoY to ¥10.88B, expanding at a pace exceeding Revenue growth (+4.9%). The SG&A ratio declined to 24.5% from 24.9% in the same period of the previous year, and improved cost efficiency supported the increase in Operating Income. Non-operating income and expenses were broadly balanced, with income of ¥0.14B, including ¥0.07B in dividend income, against expenses of ¥0.16B, including ¥0.07B in interest expense. Ordinary Income was ¥10.86B (+7.4%). Although the Company recorded ¥0.13B in extraordinary losses, including ¥0.11B in disaster-related losses, extraordinary income was limited to ¥0.04B, resulting in a net ¥0.09B temporary downward factor for profit before tax. Net Income attributable to owners of the parent after income taxes was ¥7.24B (+5.2%), slightly below the growth rates of Operating Income and Ordinary Income. In conclusion, the Company recorded higher revenue and earnings in the quarter.

Key Financial Indicators

【Profitability】The Operating Margin was 9.5%, improving by 0.3pt from 9.2% in the same period of the previous year, while the Net Profit Margin remained broadly flat at 6.3%. ROE was 2.8% on a Q1 (three-month) basis. 【Cash Quality】Comprehensive Income was ¥7.22B, broadly in line with Net Income attributable to owners of the parent of ¥7.24B. Apart from a ¥0.03B adjustment related to retirement benefits, there were no significant sources of divergence, indicating stable earnings quality. 【Investment Efficiency】The ratio of Revenue to total assets (on a quarterly basis) was only 0.29x, while inventories of ¥130.43B accounted for 32.6% of total assets, weighing on asset efficiency. 【Financial Soundness】The Equity Ratio rose to 65.6% from 65.2% in the same period of the previous year. The current ratio was 193.1% and the quick ratio was 60.7%, indicating substantial short-term payment capacity. Total borrowings (short-term and long-term combined) were ¥28.46B, and the interest coverage ratio, calculated as the multiple of interest expense covered by Operating Income, was approximately 157x, indicating ample capacity to bear interest costs.

Cash Flow Analysis

As an individual cash flow statement has not been disclosed, cash movements are analyzed based on changes in the balance sheet. Cash and deposits were ¥14.84B, up ¥2.71B (+22.3%) from ¥12.13B in the same period of the previous year, suggesting that cash generation through operating activities has continued. Within trade payables, electronically recorded obligations increased to ¥32.04B (+¥6.48B, +25.3%), while accounts payable declined to ¥24.50B (-¥6.71B, -21.5%). This presentation-related change indicates a shift in payment methods from accounts payable to electronically recorded obligations. Inventories were ¥130.43B, broadly flat from ¥132.40B in the same period of the previous year, with no sharp buildup in inventory levels observed. Property, plant and equipment was ¥182.68B and remained broadly flat, suggesting that cash outflows from large-scale capital expenditure were limited. Overall, although the composition of payment methods changed, the increase in cash and deposits confirms that the Company’s liquidity position remained stable.

Earnings Quality

The Company’s earnings for the quarter were primarily driven by its core operating activities. Non-operating income was ¥0.14B, centered on ¥0.07B in dividend income, while non-operating expenses were ¥0.16B, centered on ¥0.07B in interest expense. Consequently, the difference between Ordinary Income (¥10.86B) and Operating Income (¥10.88B) was minimal. Extraordinary losses of ¥0.13B, including ¥0.11B in disaster-related losses, exceeded extraordinary income of ¥0.04B by ¥0.09B, creating a temporary factor that reduced profit before tax. After deducting income taxes of ¥3.52B (an effective tax rate of approximately 32.7%) from profit before tax of ¥10.77B, Net Income attributable to owners of the parent was ¥7.24B. Comprehensive Income of ¥7.22B was broadly in line with Net Income, and the impact of other comprehensive income items, including adjustments related to retirement benefits, was minor. Accordingly, earnings distortion arising from accounting accruals is considered limited.

Earnings Forecasts and Guidance

Progress against the full-year company plan was 28.6% for Revenue (¥114.65B/¥400.80B), 45.3% for Operating Income (¥10.88B/¥24.00B), and 45.4% for Ordinary Income (¥10.86B/¥23.90B). Even after taking into account that Q1 is a period when demand tends to be concentrated, profit progress exceeded Revenue progress, indicating favorable progress toward the full-year plan (Operating Income +4.1%, Ordinary Income +2.2%). No revisions were made to the earnings forecast or dividend forecast during the quarter.

Shareholder Returns

Under the Company’s plan, annual dividends are expected to be ¥29 (+¥1 from the ¥28 recorded in the previous fiscal year), and no revision to the dividend forecast had been made as of the end of the quarter. Based on forecast full-year EPS of ¥319.44, the Payout Ratio is approximately 9.1% (¥29/¥319.44), a conservative level relative to earnings. The Company held 6,829 thousand treasury shares (12.7% of issued shares), and no new information regarding treasury share repurchases during the quarter was identified. The low Payout Ratio is consistent with maintaining financial soundness, as reflected in the 65.6% Equity Ratio, through retained earnings.

Risk Factors

1. Inventory level: Inventories were ¥130.43B, accounting for 32.6% of total assets, a relatively high level for a retailer. If markdown sales or product obsolescence occur, the gross profit margin could come under pressure.

2. Short-term funding structure: Of interest-bearing liabilities, short-term borrowings were ¥13.50B and current maturities of long-term borrowings were ¥1.85B, indicating relatively high dependence on short-term liabilities. Funding costs may be susceptible to changes in the interest rate environment.

3. Future cash outflows related to asset retirement obligations and other items: Asset retirement obligations were ¥14.53B, accounting for 10.5% of total liabilities (¥137.78B), and may represent a future cash expenditure when stores are demolished or restored to their original condition.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Returns

Profitability significantly exceeded the industry median, with both the Operating Margin and Net Profit Margin at high levels within the industry.

Growth and Capital Efficiency

Revenue growth was slightly below the industry median, indicating a relatively moderate pace of Revenue growth.

※Source: Compiled by the Company

Key Points in the Financial Results

1. The Operating Margin improved to 9.5% (9.2% in the same period of the previous year), primarily due to a decline in the SG&A ratio (24.9%→24.5%). Whether the earnings growth trend driven by improved cost efficiency will continue is a key point of focus.

2. Profit progress against the full-year plan was in the mid-45% range, significantly exceeding Revenue progress (28.6%). Even after allowing for Q1 seasonality, profit progress was at a favorable level.

3. While inventories accounted for 32.6% of total assets, trade payables continued to shift from accounts payable to electronically recorded obligations, confirming changes in the working capital structure on both the asset and liability sides.

Theoretical Stock Price (Reference Value)

This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson-type model with an explicit five-year fade period). It is not a forecast of the market price or a recommendation of any specific investment action.

Sensitivity: ¥4,918–¥5,211 at ±1% for the cost of equity, and ¥5,042–¥5,074 at ±0.1 for ω.

Notes:

• Because progress of Net Income against the full-year forecast (48%) exceeds the standard level (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).
• 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 gap relative to the full-year forecast).
• Because net assets include non-controlling interests, the theoretical value may be calculated at a somewhat high level.

(Calculation model: Residual income model / Interest rate reference month: 2026-06 / This value is not intended to forecast or guarantee the future stock price)

---

This report is an automatically generated financial results analysis document in which AI analyzed XBRL financial results summary data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the Company based on publicly disclosed financial results data. Investment decisions should be made at your own discretion and responsibility, after consulting a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

Komeri delivered a solid FY2027 Q1 result, with sales and operating profit both ahead of the prior year and profit growth exceeding revenue growth. Revenue rose 4.9% year on year to ¥114.65bn. Operating income increased 8.8% to ¥10.88bn. Net income attributable to owners increased 5.2% to ¥7.24bn. The operating margin improved by 34bp year on year to 9.5% from 9.2%, demonstrating favorable operating leverage. Net margin was broadly stable at 6.3%, up approximately 2bp from 6.3% in the prior-year quarter. Gross margin was 30.6%, within the typical 25-35% range for general retail and broadly stable year on year. SG&A expenses increased 3.5% to ¥28.14bn, slower than the 4.9% increase in revenue, supporting the margin expansion. Ordinary income rose 7.4% to ¥10.86bn, closely tracking operating income and indicating that earnings were principally generated by the core home-center operation. Interest expense was only ¥0.69bn and interest coverage was a very strong 157.7x. Net income growth lagged operating income growth because the effective tax rate rose to 32.7% from approximately 31.5% in the previous-year quarter. Extraordinary losses of ¥0.13bn, including disaster-related loss, also modestly reduced earnings conversion below the operating line. The full-year plan was maintained, while Q1 progress reached 28.6% for sales, 45.3% for operating income, and 48.3% for net income. Profit progress is substantially ahead of the standard 25% Q1 run rate, suggesting either seasonal front-loading and/or a conservatively framed full-year earnings plan. Balance-sheet liquidity is sound, but the retail working-capital profile remains inventory intensive, with inventory days flagged at 157-158 days and the cash conversion cycle at 154 days. The central forward issue is whether the company can sustain its Q1 margin improvement while improving inventory productivity and managing refinancing needs.

Profitability Analysis

Annualized DuPont ROE was 11.0%, a good level under the stated 10-15% benchmark. The three-factor decomposition comprises a 6.3% net profit margin, 1.144x annualized asset turnover, and 1.52x financial leverage. Profitability rather than leverage is the principal contributor to the return profile, as leverage remains moderate and the company has a 65.6% equity ratio. The strongest reported quarterly movement was operating margin expansion of 34bp, with operating profit growth of 8.8% exceeding sales growth of 4.9%. This reflects positive operating leverage because SG&A rose only 3.5%, below revenue growth. Gross margin of 30.6% remains appropriate for a general merchandise and home-improvement retailer, while the 24.5% SG&A-to-sales ratio indicates a cost structure below the typical 25-35% general-retail range. The five-factor DuPont analysis also shows a 0.989 interest burden, confirming that financing costs have minimal effect on pre-tax earnings. The 0.673 tax burden is moderately below the 0.70 reference level, and the 32.7% effective tax rate constrained the conversion of pre-tax profit into net profit. Recurring operating performance appears stronger than net-income growth alone suggests, although sustaining the margin improvement depends on procurement, pricing, merchandise mix, and store-cost discipline.

Growth Assessment

Q1 sales growth of 4.9% to ¥114.65bn provides a constructive start against the full-year sales plan of ¥400.80bn. Sales progress was 28.6%, 3.6 percentage points above the standard 25% Q1 benchmark. Operating income progress was 45.3% versus the ¥24.00bn full-year target, or 20.3 percentage points ahead of the standard pace. Net income progress was 48.3% versus the ¥15.00bn target, or 23.3 percentage points ahead of standard. The gap between profit and revenue progress shows that the quarter’s earnings performance was materially stronger than the annual plan’s implied quarterly run rate. Management has not revised its forecast, so investors should assess whether Q1 contains normal seasonal strength or whether the plan retains substantial conservatism. The company operates a single home-center reporting segment, making consolidated growth directly representative of the core business. Inventory decreased 1.5% year on year to ¥130.44bn despite revenue growth, which is favorable in absolute year-on-year terms, but inventory remains high relative to sales velocity. Revenue sustainability will depend on maintaining customer traffic and ticket size amid competitive home-improvement retailing, consumer-spending conditions, weather sensitivity, and online competition.

Financial Health

Financial health is sound overall. The current ratio was 193.1%, well above 1.0x, and working capital was ¥91.68bn. The quick ratio was 60.7%, below 1.0x, reflecting the inventory-led nature of the retailer’s current-asset base rather than an immediate liquidity shortfall. Cash and deposits increased 22.3% year on year to ¥14.84bn. Interest-bearing debt was ¥26.61bn, comprising ¥13.50bn of short-term loans and ¥13.11bn of long-term loans. Debt-to-equity was 0.52x, well below the 2.0x warning threshold, while debt-to-capital was only 9.2%. Short-term debt represented 50.7% of interest-bearing debt, triggering a refinancing-risk alert because it exceeds the 40% reference level. This risk is mitigated by cash equal to 1.10x short-term debt and by the substantial current-ratio cushion, but rollover requirements remain relevant in a higher-rate environment. Total equity increased ¥5.60bn year on year to ¥262.94bn, lifting the equity ratio to 65.6%. Asset retirement obligations were ¥14.53bn, equivalent to 10.5% of liabilities and above the 5% alert threshold. This sizeable obligation is consistent with a store and property-intensive retail network, but it increases the long-term cash exposure to store closures, lease exits, restoration, and site-remediation costs. Lease obligations totaled ¥5.26bn, comprising ¥1.82bn current and ¥3.45bn non-current obligations.

Notable B/S Changes

Cash and deposits: +¥2.71bn (+22.3% YoY) to ¥14.84bn - strengthens immediate liquidity and supports coverage of short-term borrowings. Accounts payable: -¥6.21bn (-21.5% YoY) to ¥24.50bn - reduces supplier financing through conventional trade payables and may contribute to working-capital funding needs. Electronically recorded operating obligations: +¥6.48bn (+25.3% YoY) to ¥32.04bn - indicates a meaningful shift toward electronic supplier-payment obligations; monitor payment terms and cash-conversion effects. Other current assets: +¥6.49bn (+94.1% YoY) to ¥13.39bn - a sizeable increase within current assets that should be monitored alongside overall working-capital efficiency.

Cash Flow Quality

Cash-flow quality is primarily shaped by the company’s working-capital intensity. Inventory was ¥130.44bn, equivalent to 32.6% of total assets, and quality alerts place annualized inventory days at 157-158 days. This is well above both the 60-day retail warning threshold and the 90-day general alert threshold. Durable home-improvement merchandise can structurally require more inventory than fast-turning retail formats, but a 157-158 day level still elevates markdown, obsolescence, and seasonal-demand risk. The annualized cash conversion cycle was 154 days, above the 120-day warning threshold, indicating a long duration between cash outflow for merchandise and cash collection from customers. Receivables declined 0.8% year on year to ¥32.34bn and inventories declined 1.5%, which are constructive year-on-year movements, but they have not yet reduced the inventory-intensive balance-sheet profile. Trade payables declined 21.5% to ¥24.50bn, while electronically recorded operating obligations increased 25.3% to ¥32.04bn; the combined supplier-financing mix should be monitored for effects on payment timing and operating cash conversion. The high inventory-days and long-cash-conversion-cycle alerts are material because a deterioration in sell-through could absorb liquidity even though reported current liquidity is strong. The reported Q1 profit growth and stable inventory balance support earnings quality at the accounting level, while working-capital efficiency remains the key cash-quality variable.

Dividend Sustainability

The maintained full-year dividend forecast is ¥58.00 per share. Based on forecast EPS of ¥319.44, the prospective dividend payout ratio is approximately 18.2%. This is substantially below the 60% sustainability reference point and leaves a wide retained-earnings buffer. Retained earnings were ¥237.50bn, while total equity was ¥262.94bn, supporting balance-sheet capacity for ordinary shareholder distributions. The conservative payout level is consistent with a capital-intensive store network and the need to fund inventory and property-related obligations. The maintained dividend forecast, alongside unchanged earnings guidance, indicates that management currently sees no need to alter its capital-return policy. Dividend capacity should nevertheless be considered alongside inventory turns, cash conversion, store investment requirements, debt refinancing, and asset-retirement obligations.

Risk Assessment

Business risks include Inventory productivity risk: annualized inventory days of 157-158 days are materially above retail benchmarks. The root cause is an inventory-heavy home-center assortment and potentially slower sell-through of durable or seasonal merchandise. While the format naturally carries broader stock than fast-turn retail, the level heightens markdown, obsolescence, weather, and demand-forecasting risk; any deterioration would pressure gross margin and working capital., Cash conversion risk: the 154-day cash conversion cycle exceeds the 120-day alert level. This reflects the extended period for inventory to convert into sales and cash, creating sensitivity to merchandise demand, supplier terms, and seasonal inventory planning. The impact is reduced flexibility to fund growth and distributions internally if stock turnover weakens., Industry-specific retail demand risk: home-center sales are exposed to weather, housing and renovation activity, agricultural demand, regional consumer spending, competitor pricing, and e-commerce substitution. These factors can affect customer traffic, ticket size, sell-through, and gross-margin realization., Store-network obligation risk: asset retirement obligations of ¥14.53bn equal 10.5% of liabilities. This elevated ARO ratio reflects the property footprint and could lead to cash costs if stores are closed, leases are exited, or restoration obligations are reassessed..

Financial risks include Refinancing risk: short-term debt represents 50.7% of interest-bearing debt, above the 40% alert threshold. The root cause is reliance on shorter-tenor borrowing within the debt structure. Cash-to-short-term-debt of 1.10x, a 193.1% current ratio, low 9.2% debt-to-capital, and 157.7x interest coverage mitigate immediate stress, but interest-rate increases or tighter credit conditions could raise refinancing costs., Inventory-backed liquidity risk: the 60.7% quick ratio is below 1.0x because inventories account for 32.6% of assets. Liquidity is therefore more dependent on inventory monetization than the current ratio alone indicates., Rate sensitivity: interest expense remains modest at ¥0.69bn, but loans increased year on year and a meaningful portion is short term. Higher market rates would first affect refinancing and future interest expense rather than current interest coverage..

Key concerns include Whether operating-margin expansion of 34bp can be retained as competitive pricing, labor, logistics, and store costs evolve., Whether inventory days and the 154-day cash conversion cycle can improve without impairing in-stock availability or sales growth., Whether the strong Q1 profit progress versus unchanged full-year guidance reflects sustainable trading momentum or quarterly seasonality., Whether asset-retirement obligations remain appropriately funded as the store portfolio evolves..

Investment Implications

Key takeaways include Q1 operating income growth of 8.8% exceeded sales growth of 4.9%, producing a 34bp improvement in operating margin to 9.5%., Annualized ROE of 11.0% is supported by a 6.3% net margin and 1.144x asset turnover, with only moderate 1.52x financial leverage., Q1 operating-income progress reached 45.3% of the full-year plan, materially ahead of a standard 25% quarterly pace, while guidance was maintained., The balance sheet is conservatively capitalized, with a 65.6% equity ratio, 0.52x debt-to-equity, 9.2% debt-to-capital, and 157.7x interest coverage., High inventory days and a long cash conversion cycle are the principal operating and cash-discipline issues..

Metrics to watch include Sales growth, operating margin, and SG&A-to-sales ratio, Inventory days, inventory balance, markdown pressure, and cash conversion cycle, Short-term debt proportion, cash-to-short-term-debt, and refinancing cost, Asset retirement obligations and store portfolio changes, Progress against the ¥400.80bn sales, ¥24.00bn operating-income, and ¥15.00bn net-income full-year targets.

Regarding relative positioning, Komeri presents a financially conservative, profitability-positive general retail profile: its 30.6% gross margin is within the standard general-retail range, its 9.5% operating margin is in the stated good range, and its 11.0% annualized ROE is also good. Relative weaknesses are not leverage or interest coverage, but inventory velocity and cash-cycle duration, which are materially above retail warning benchmarks.