Kanagawa Chuo Kotsu Co.,Ltd. FY2025 Q4 Earnings Report

Financial Highlights

• Net Sales: ¥118.15B
• Operating Income: ¥7.39B
• Net Income: ¥3.23B
• EPS: ¥414.28

Income Statement

Balance Sheet

Cash Flow Statement

Profitability Ratios

Year-over-Year Comparison

Share Information

Dividend Information

Full Year Forecast

Disclaimer

This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.

AI Financial Analysis

Executive Summary

Kanagawa Chuo Kotsu (9081) reported FY2025 Q4 (full-year) consolidated results under JGAAP with revenue of ¥118.1bn (+0.9% YoY) and operating income of ¥7.39bn (-1.7% YoY), indicating mild top-line growth but modest margin pressure. Ordinary income was ¥7.75bn, exceeding operating income by about ¥0.36bn, suggesting a positive non-operating contribution. Net income surged to ¥5.08bn (+55.8% YoY), implying favorable below-the-line effects and/or lower effective tax burden versus the prior year. EPS printed at ¥414.28, consistent with the strong rebound in net earnings. DuPont decomposition yields an ROE of 8.02%, built on a 4.30% net margin, 0.714x asset turnover, and 2.61x financial leverage—an internally consistent set of drivers for a transportation operator with sizable fixed assets. Operating margin stands at 6.26%, while ordinary income margin is approximately 6.56%, both in line with a normalized post-pandemic ridership recovery profile but still showing limited operating leverage this year. Operating cash flow was solid at ¥8.43bn, 1.66x net income, indicating decent earnings quality and working capital discipline. Free cash flow was negative at -¥4.31bn due to ¥12.74bn investing outflows, likely reflecting fleet renewal and maintenance capex typical for a bus operator. Financing inflows of ¥5.41bn largely offset the FCF deficit, suggesting the company tapped external funding or adjusted capital structure to support capex. On the balance sheet, total assets were ¥165.44bn and total equity ¥63.40bn, implying an equity ratio of roughly 38.3% (derived), a moderate leverage profile for the sector. Reported zeros for many line items (e.g., current assets/liabilities, interest, tax, DPS) reflect non-disclosure rather than actual zero values and limit ratio analysis granularity. The improvement in net income despite softer operating income points to supportive non-operating items and/or tax effects; however, sustainability will depend on recurring operating strength. The flat to slightly positive revenue growth suggests demand is stable but not accelerating, and wage/fuel or maintenance cost pressures may have weighed on operating profits. Cash generation from operations remains healthy, but capex intensity drove negative FCF, a recurring theme for transport operators maintaining fleet quality and safety. Dividend information was not disclosed; capacity for distributions will hinge on future FCF and policy guidance. Overall, the company appears fundamentally sound with moderate leverage, improving bottom-line momentum, and adequate OCF, but sustained earnings expansion will require restoring operating leverage and carefully pacing capex.

Profitability Analysis

ROE_decomposition: ROE 8.02% = Net Margin 4.30% × Asset Turnover 0.714 × Financial Leverage 2.61. Operating margin is 6.26% (¥7.388bn / ¥118.149bn) and ordinary income margin is 6.56% (¥7.745bn / ¥118.149bn), indicating modest non-operating uplift. The spread between operating and net margins reflects non-operating and tax items; given the YoY surge in net income, below-the-line effects were favorable this year. margin_quality: Revenue grew +0.9% YoY, but operating income fell -1.7% YoY, implying slight margin compression and limited operating leverage, likely due to cost inflation (labor, fuel, maintenance) and/or fare mix. Net margin at 4.30% improved materially YoY in tandem with net income growth, suggesting lower taxes or positive non-operating contributions. operating_leverage: Negative operating leverage in FY2025: modest revenue growth did not translate into operating profit growth. Fixed-cost intensity typical of bus operations constrains short-term margin expansion; leverage recovery would require stronger volume/fare tailwinds or cost efficiencies.

Growth Assessment

revenue_sustainability: Top line at ¥118.1bn grew slightly (+0.9% YoY), pointing to stable core demand. For a regional bus operator, incremental growth typically depends on fare revisions, passenger volume recovery, and ancillary revenue (real estate/other). Current trend suggests steady but low growth. profit_quality: OCF/Net income of 1.66 indicates earnings are supported by cash generation. The delta between operating and net income trends (OI -1.7% YoY vs. NI +55.8% YoY) suggests a non-operating/tax-driven lift; sustainability will hinge on recurring operating improvements. outlook: With moderate leverage and solid OCF, the company is positioned to navigate capex cycles. Near-term growth depends on ridership normalization, cost pass-through (fare adjustments), and subsidy dynamics. Operating margin recovery is the key to translating stable revenue into earnings growth.

Financial Health

liquidity: Specific current asset/liability data were not disclosed, so current and quick ratios cannot be assessed from reported figures. Positive OCF of ¥8.43bn provides operating liquidity support. solvency: Total assets ¥165.44bn and equity ¥63.40bn imply an equity ratio of ~38.3% (derived), indicating moderate leverage. Financial leverage from DuPont at 2.61x is consistent with a capital-intensive transport model. capital_structure: Financing CF of ¥5.41bn indicates reliance on external financing (debt or leases) to cover FCF deficits tied to capex. Reported debt and interest expense were undisclosed; thus, net debt and interest coverage cannot be determined from the provided dataset.

Cash Flow Quality

earnings_quality: OCF/Net Income at 1.66 points to good conversion, suggesting limited accrual distortion in FY2025. FCF_analysis: Free cash flow was -¥4.31bn (¥8.43bn OCF plus -¥12.74bn investing CF), consistent with ongoing fleet and infrastructure investments. This negative FCF was largely offset by ¥5.41bn in financing inflows. working_capital: No detailed working capital components were disclosed. However, strong OCF relative to net income implies net favorable working capital or robust underlying cash earnings.

Dividend Sustainability

payout_ratio_assessment: Annual DPS and payout ratio were not disclosed. With EPS at ¥414.28 and NI of ¥5.08bn, the company has earnings capacity, but the lack of DPS information precludes assessment of historical payout behavior. FCF_coverage: FCF was negative (-¥4.31bn) in FY2025 due to high investing outflows, indicating that any prospective dividends would need to be covered by cash on hand or financing unless capex moderates. policy_outlook: Without disclosed dividend policy or DPS, outlook depends on balancing capex for fleet renewal with desire to return cash. Sustainable distributions would likely require improved FCF or a defined capex glide path.

Risk Assessment

Business Risks:

• Fuel price volatility affecting operating costs and margins
• Driver labor shortages and wage inflation impacting service levels and cost base
• Ridership variability due to demographic trends and commuting patterns
• Regulatory constraints on fare revisions and route allocations
• Safety, accident, and service disruption risks (including weather and natural disasters)
• Capex intensity for fleet renewal and potential electrification requirements
• Dependence on subsidies or support for unprofitable routes

Financial Risks:

• Negative FCF driven by sustained high capex, requiring external financing
• Interest rate risk on borrowings or leases (interest expense not disclosed)
• Asset impairment risk for fleet/real estate if demand weakens
• Potential pension/retirement obligation pressures (not disclosed)
• Refinancing risk if capital markets tighten

Key Concerns:

• Operating income decline despite revenue growth, indicating margin pressure
• Reliance on financing inflows to fund negative FCF
• Sustainability of net income uplift given apparent non-operating/tax contributions

Investment Implications

Key Takeaways:

• ROE of 8.02% supported by solid asset turnover (0.714x) and moderate leverage (2.61x)
• Operating margin at 6.26% and OI down -1.7% YoY highlight limited operating leverage
• OCF robust at ¥8.43bn (1.66x net income), but FCF negative due to ¥12.74bn investing outflows
• Equity ratio derived at ~38.3% suggests manageable solvency in a capital-intensive sector
• Ordinary income exceeded operating income, signaling non-operating tailwinds

Metrics to Watch:

• Passenger volumes, load factors, and fare revisions
• Personnel and fuel cost ratios versus revenue
• Capex intensity and trajectory; OCF-to-capex coverage
• OCF/Net income conversion and FCF trend
• Equity ratio (or net debt/EBITDA when disclosed) and interest coverage
• Subsidy/other non-operating income contribution to ordinary profits

Relative Positioning: Within Japan’s regional bus operators, Kanagawa Chuo Kotsu exhibits stable revenues, moderate leverage, and healthy OCF, but faces the typical sector headwinds of cost inflation and capex intensity; margin recovery and capex pacing will determine comparative performance.

Disclaimer

This analysis was auto-generated by AI. Please note the following:

• No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
• Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
• At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis