These are mechanically computed values based on a residual income model. They are not a forecast of market prices or a recommendation of any investment action, and do not predict or guarantee future share prices. Historical values are computed retrospectively using current guidance-achievement statistics.
| Metric | Current Period | Previous-Year Period | YoY |
|---|---|---|---|
| Revenue | ¥4927.2B | ¥4782.8B | +3.0% |
| Operating Income | ¥2191.7B | ¥2212.2B | -0.9% |
| Ordinary Income | ¥2085.5B | ¥2075.3B | +0.5% |
| Net Income | ¥1443.6B | ¥1462.6B | -1.3% |
| ROE | 2.7% | 2.8% | - |
The quarter was characterized by higher revenue but lower earnings, as increases in costs such as labor expenses and repair expenses offset the benefits of revenue growth. Revenue was ¥4,927.2B (+¥144.4B, +3.0% YoY), Operating Income was ¥2,191.7B (-¥20.5B, -0.9%), Ordinary Income was ¥2,085.5B (+¥10.2B, +0.5%), and Net Income attributable to owners of the parent was ¥1,426.6B (-¥25.5B, -1.8%). While higher Shinkansen revenue and substantial revenue growth in the retail business drove sales, the reversal of the boost from the Osaka-Kansai Expo in the previous fiscal year and higher repair expenses associated with rising labor unit costs put pressure on Operating Income.
【Revenue】Revenue was ¥4,927.2B, representing a 3.0% increase YoY. The core Transportation Business recorded a 1.3% increase from the previous period on a segment-total basis, led primarily by non-commuter Shinkansen revenue. Increased use by visitors to Japan contributed to growth, while the reversal of the boost from the Osaka-Kansai Expo held in the previous fiscal year limited the growth rate. The Retail Business grew 8.6% due to higher department-store and station-store sales, while Other Businesses maintained strong growth of 5.1%; non-transportation businesses led company-wide revenue growth.
【Profit and Loss】Operating Income was ¥2,191.7B, a 0.9% decrease YoY. The primary factor was that the increase in Operating Expenses, including higher repair expenses due to rising labor unit costs, exceeded the increase in revenue. Ordinary Income secured a modest 0.5% increase as expansion in non-operating income from higher investment interest income (+41.2% from the previous period) offset the decline in Operating Income. Extraordinary items were minor, comprising extraordinary income of ¥3.4B and extraordinary losses of ¥10.5B, and the impact of one-time factors was limited. Net Income attributable to owners of the parent was ¥1,426.6B (-1.8%), with the increase in tax expenses resulting from the introduction of the defense special corporate tax contributing to the decline from Ordinary Income. In conclusion, the quarter resulted in higher revenue but lower earnings.
The Transportation Business is the core business based on Operating Income, accounting for 93.1% of total segment Operating Income before adjustments (and 75.7% of total segment revenue). Operating Income from the Transportation Business was ¥2,043.8B, down 2.4% YoY, with higher labor and repair expenses serving as the primary cause of the company-wide earnings decline. In contrast, the Retail Business recorded Operating Income of ¥42.9B (+33.8%), while Other Businesses posted ¥36.7B (+57.1%), both representing substantial increases. Although their profit margins of 9.1% and 6.1%, respectively, were significantly below the Transportation Business margin of 50.5%, their high earnings growth rates supported company-wide profits. The Real Estate Business recorded a 5.9% decline in revenue but achieved a 3.4% increase in Operating Income to ¥71.4B, securing a profit margin of 31.8% and demonstrating resilient profitability. Profit-margin disparities among segments remain substantial, and company-wide profits continue to be highly dependent on trends in the Transportation Business.
Profitability: ROE was 2.7% (actual for the quarter, not annualized), the Operating Margin was 44.5% (46.2% in the previous year, -1.7pt), and the Net Profit Margin was 28.9% (based on Net Income attributable to owners of the parent; 30.4% in the previous year, -1.4pt).
Financial soundness: The Equity Ratio was 48.6% (46.6% in the previous year, +2.0pt), and the Current Ratio was 198.0% (current assets of ¥1,470.4B/current liabilities of ¥742.7B).
Capital intensity: Fixed assets of ¥93,338.7B accounted for 86.4% of total assets of ¥108,042.4B, reflecting the structurally high investment burden in railway infrastructure assets, including ¥24,681.1B in construction in progress.
Cash and deposits were ¥3,492.5B, an increase of ¥35.6B from ¥3,456.9B at the end of the previous period. Construction in progress expanded to ¥24,681.1B (+¥268.6B from the end of the previous period), suggesting that funding needs associated with large-scale investments, including those related to the Chuo Shinkansen, remain high through investing activities. Long-term borrowings of ¥4,356.9B and bonds of ¥6,995.9B both remained broadly flat, indicating a stable funding structure through financing activities. The increase in cash balances and stability in interest-bearing debt indicate ample liquidity even during a period of investment exceeding internally generated funds. Cash generation assessment: Standard
Ordinary Income of ¥2,085.5B reflects Operating Income of ¥2,191.7B after incorporating non-operating income and expenses (-¥106.1B). Non-operating income was ¥99.9B (2.0% of revenue), while non-operating expenses were ¥206.0B, primarily consisting of ¥117.5B in interest expenses. Extraordinary items were minimal, consisting of extraordinary income of ¥3.4B and extraordinary losses of ¥10.5B, and factors distorting recurring earnings power were limited. Corporate income taxes and other taxes of ¥634.8B (equivalent effective tax rate of 30.5%) were deducted from Profit Before Tax of ¥2,078.4B, resulting in Net Income attributable to owners of the parent of ¥1,426.6B. The gap between Ordinary Income and Net Income (on an attributable-to-owners-of-the-parent basis) was large at approximately 31.6%, due to the tax burden, including the introduction of the defense special corporate tax, and profit and loss attributable to non-controlling interests of ¥17.0B; it was not caused by temporary factors. Comprehensive income was ¥1,502.4B, exceeding consolidated Net Income of ¥1,443.6B. Valuation differences on securities of +¥82.8B contributed to the increase, while adjustments related to retirement benefits made a negative contribution of -¥24.3B.
Progress toward the Full-Year forecast was 24.7% for revenue, approximately in line with the standard progress rate of 25%, while progress rates for Operating Income, Ordinary Income, and Net Income (on an attributable-to-owners-of-the-parent basis) were 31.2%, 31.9%, and 31.9%, respectively. All exceeded the standard rate by more than 6pt, indicating that profit progress is running ahead of schedule. As of Q1, no revisions had been made to either the earnings forecast or the dividend forecast. The Full-Year Operating Income forecast of ¥7,020.0B represents a planned 15.4% decline from the previous fiscal year and appears to incorporate higher costs and an expanded investment burden from the second half onward compared with Q1, when Operating Income declined 0.9%.
The company’s Full-Year dividend forecast for the current fiscal year is ¥32.00 per share, and no revision to the dividend forecast was made during Q1. Based on forecast EPS of ¥470.05, the Payout Ratio is approximately 6.8%. Given the financial foundation of cash and deposits of ¥3,492.5B and an Equity Ratio of 48.6%, the dividend burden remains low while large-scale investments continue. Treasury shares totaled 51,117 thousand shares, equivalent to 5.1% of the 1,001,177 thousand issued shares, indicating that shareholder returns are primarily composed of dividends.
【Short Term】The trends in increases in Operating Expenses, including labor and repair expenses, and changes in the progress rate against the Full-Year Operating Income forecast (¥7,020.0B, down 15.4% from the previous fiscal year) will be key areas of short-term focus.
【Long Term】The trends in large-scale investments represented by ¥24,681.1B in construction in progress, including investments related to the Chuo Shinkansen, as well as the depreciation burden and utilization rate following capitalization, will determine the earnings structure over the medium to long term.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 44.5% | 7.1% (2.3%–8.5%) | +37.4pt |
| Net Profit Margin | 29.3% | 4.9% (0.7%–5.9%) | +24.4pt |
Both the Operating Margin and Net Profit Margin are substantially above the industry median, placing the company among the top performers in the industry.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | 3.0% | 4.1% (3.3%–11.2%) | -1.1pt |
The revenue growth rate was slightly below the industry median, leaving growth potential at a mid-range level within the industry.
※Source: Compiled by Our Company
Cost inflation risk: Repair expenses increased due to rising labor unit costs, and the Operating Margin declined by -1.7pt to 44.5% from 46.2% in the previous year. If increases in labor and maintenance expenses continue, the adverse reversal of operating leverage may persist.
Demand reversal risk: The previous fiscal year benefited from special demand associated with the Osaka-Kansai Expo, and the reversal of that benefit was one factor that reduced segment Operating Income in the Transportation Business by -2.4%. It is necessary to assess underlying demand trends after the removal of one-time demand-boosting effects.
Increased tax burden risk: Corporate income taxes and other taxes increased following the introduction of the defense special corporate tax, amounting to ¥634.8B against Profit Before Tax of ¥2,078.4B (effective tax rate of approximately 30.5%). The structure in which system-related increases in the tax burden pressure Net Income growth is expected to continue for the time being.
Although the Operating Margin declined to 44.5% from 46.2% in the previous year, it remained substantially above the industry median of 7.1%, indicating that the relative strength of the earnings structure remains unchanged.
Full-Year progress rates of 31.2% for Operating Income and 31.9% for Ordinary Income exceeded the standard rate of 25%. The front-loaded accumulation of profit in the first half provides a reference point for evaluating the company’s ability to achieve its plan during a period of higher costs in the second half.
The Payout Ratio remained low at approximately 6.8%, demonstrating substantial financial capacity to maintain stable dividends while continuing large-scale investments, including ¥24,681.1B in construction in progress.
This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson type, with an explicit five-year fade). It is not a forecast of the market share price or a recommendation to take any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥5,505 |
| base | ¥5,588 |
| bull | ¥5,679 |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | ¥5,530 |
| Adjusted Forecast EPS | ¥498.0 |
| Cost of Equity r | 8.65% (10-year Japanese government bond 2.65% + equity risk premium 6.00% + size premium 0.00%) |
| Residual Income Persistence Coefficient ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 6.8% |
| Forecast EPS Confidence Adjustment | ×1.060 (based on the industry’s actual guidance achievement rate) |
| Implied PBR / PER |
Sensitivity: ¥5,425–¥5,759 at ±1% for the Cost of Equity, and ¥5,587–¥5,590 at ±0.1 for ω.
Notes:
(Calculation model: Residual Income Model / Interest-rate reference month: 2026-06 / This value does not predict or guarantee the future share price.)
This report is an earnings analysis document automatically generated by AI through an integrated analysis of XBRL earnings summary data and PDF earnings presentation materials. It is not a recommendation to invest in any specific security. Industry benchmarks are reference information compiled by our company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility and, where necessary, after consulting with a professional advisor.
---End of Report---
| 1.01x / 11.2x |