Chuo Warehouse Co.,Ltd. FY2026 FY Earnings Report

Financial Highlights

• Net Sales: ¥28.03B
• Operating Income: ¥2.05B
• Net Income: ¥2.00B
• EPS: ¥113.27

Income Statement

Balance Sheet

Cash Flow Statement

Profitability Ratios

Year-over-Year Comparison

Share Information

Dividend Information

Segment Information

Full Year Forecast

---

AI Financial Analysis

Executive Summary

FY2026 results were resilient operationally with modest top-line growth, but headline bottom-line strength was amplified by one-off gains. Revenue grew 0.7% YoY to 280.3bn JPY, while operating income declined 6.3% YoY to 20.5bn JPY, reflecting mild operating margin compression. Ordinary income slipped 1.6% YoY to 23.9bn JPY as non-operating income (notably dividends) partially cushioned the operating softness. Net income rose 30.2% YoY to 20.7bn JPY, aided by 5.07bn JPY in extraordinary income (mainly gains on sales of investment securities). Operating margin stood at 7.3%, down about 54 bps YoY, whereas ordinary margin eased roughly 19 bps to 8.6%. Net margin improved by roughly 168 bps YoY to 7.4% on the back of extraordinary gains and stronger non-operating income. Cash generation quality was solid: operating CF of 29.7bn JPY was 1.43x net income, indicating healthy cash conversion from earnings. EBITDA was 39.0bn JPY (13.9% margin), and interest coverage remained very strong at 19.2x on an EBIT basis. The balance sheet is conservative with a current ratio of 197% and D/E of 0.30x, though the short-term debt mix is elevated. Free cash flow was positive at 9.6bn JPY after 30.6bn JPY of capex, supporting dividends, while buybacks lifted total shareholder returns to near the upper end of sustainable levels. Segmentally, Domestic Logistics remained the core earnings driver with double-digit margins, while Real Estate Leasing contributed a small but very high-margin stream. ROE came in at 4.2%, held back by low asset turnover typical of asset-heavy logistics, despite margin support from non-recurring items. Investment securities expanded to 154.6bn JPY, underpinning non-operating income and OCI gains and contributing to comprehensive income of 45.7bn JPY. Notable balance sheet shifts included higher long-term loans and larger investment securities, alongside increased treasury stock from buybacks. Looking ahead, company guidance implies a recovery in operating income and revenue, but the absence of large extraordinary gains may normalize net margin. Overall, earnings quality is acceptable, leverage is modest, and the outlook suggests steady core operations with measured capital allocation priorities.

Profitability Analysis

ROE (4.2%) = Net Profit Margin (7.4%) × Asset Turnover (0.440) × Financial Leverage (1.30x). The biggest YoY change within the DuPont stack was net margin expansion, driven primarily by extraordinary gains on sales of investment securities and stronger non-operating income (dividend income), while operating margin contracted 54 bps due to higher SG&A. Asset turnover declined versus the prior year as asset growth (capex and investment securities) outpaced revenue growth, a common dynamic in storage-heavy logistics. Financial leverage edged up slightly as assets and long-term debt increased, though the overall capital structure remains conservative. The net margin uplift is not fully sustainable because extraordinary income (5.07bn JPY) is non-recurring; absent this, net margin would track closer to ordinary and operating levels. A key concern is cost discipline: SG&A rose 11.6% YoY versus revenue growth of 0.7%, indicating negative operating leverage that compressed core profitability.

Growth Assessment

Top-line growth of 0.7% YoY was modest, with steady demand in Domestic Logistics and a small lift in International Freight. Operating income contracted 6.3% on cost pressure, but net income rose 30.2% due to investment security gains and higher dividend income. EBITDA grew to 39.0bn JPY, yet the EBITDA margin of 13.9% suggests limited operating leverage at current scale. CapEx/Depreciation at 1.65x implies ongoing capacity and facility investments to support medium-term growth. Investment securities increased 28.8%, bolstering recurring dividend income and OCI, but adding earnings volatility tied to market conditions. Given the normalized operating margin trajectory and the limited revenue growth, future profit expansion will depend on tighter SG&A control, utilization improvements, and pricing discipline in core logistics services.

Financial Health

Liquidity is strong: Current Ratio 197% and Quick Ratio 197%, with cash/short-term debt at 3.06x. Solvency is conservative: D/E 0.30x, Debt/EBITDA 1.65x, and EBITDA-based interest coverage 36.5x, indicating ample headroom. There is some maturity mix risk with a short-term debt ratio of 45.1%, though this is mitigated by robust cash and positive operating cash flows. Working capital is positive at 68.2bn JPY, and current assets comfortably exceed current liabilities, limiting near-term refinancing stress. Noncurrent liabilities increased alongside long-term loans (to 35.4bn JPY), aligning with continued capex. No off-balance sheet obligations were highlighted.

Notable B/S Changes

Treasury Stock: -7.95bn → -16.73bn (-110.4%) - Increased buybacks elevated total shareholder returns. Long-term Loans: 18.53bn → 35.37bn (+90.9%) - Term funding to support capex and balance debt tenor. Investment Securities: 12.01bn → 15.46bn (+28.8%) - Larger portfolio boosts dividend income and OCI sensitivity. Noncurrent Liabilities: 52.66bn → 75.45bn (+43.3%) - Higher long-term leverage tied to investment cycle. Construction in Progress: 4.34bn → 23.73bn (+447%) - Ongoing facility expansion/upgrades, near-term depreciation uplift ahead. Deferred Tax Liabilities: 20.19bn → 31.70bn (+57%) - Reflects valuation gains on securities and tax timing effects. Lease Obligations (NCL): 6.83bn → 1.31bn (-81%) - Reduced lease liabilities, shifting financing profile.

Cash Flow Quality

OCF/Net Income = 1.43x indicates high earnings quality, supported by solid cash generation after adjusting for non-cash items. Free cash flow was 9.6bn JPY after 30.6bn JPY of capex, sufficient to cover dividends but not both dividends and buybacks. Cash conversion (OCF/EBITDA) at 0.76x is decent but below the 0.9x excellence benchmark, reflecting working capital dynamics and higher taxes paid. CapEx/Depreciation at 1.65x suggests investment-led growth rather than underinvestment. No clear signs of working capital manipulation are evident; movements appear consistent with operating scale and tax timing.

Dividend Sustainability

Total DPS was 38 JPY, implying a payout ratio around 35%, comfortably within the <60% sustainability threshold. FCF coverage of dividends was about 1.3x, indicating the dividend is well-supported by internally generated cash. Including buybacks (9.29bn JPY), the total return ratio was roughly 81% of net income, near the high end of sustainable ranges; continuation at this level would depend on sustaining FCF and stable leverage. Balance sheet strength provides flexibility, but normalization of extraordinary gains argues for a prudent stance on incremental shareholder returns.

Risk Assessment

Business risks include Cost inflation in labor and utilities pressuring warehousing and transport margins, Customer concentration within Domestic Logistics affecting pricing power and volumes, Volume cyclicality tied to domestic industrial production and trade flows, Valuation and income volatility from investment securities impacting non-operating earnings and OCI.

Financial risks include Refinancing risk from a 45% short-term debt mix despite strong liquidity, Low capital efficiency (ROIC 3.2%) relative to asset intensity, risking value dilution if growth lags, Interest rate sensitivity on floating-rate borrowings and future debt for capex.

Key concerns include SG&A growth of 11.6% YoY outpaced revenue growth of 0.7%, compressing core margins, Net income uplift driven by 5.07bn JPY extraordinary gains, not indicative of recurring earnings power, Low gross margin (11.8%) underscores limited pricing power and high fixed-cost base.

Investment Implications

Key takeaways include Core operations stable but facing cost headwinds; operating margin at 7.3% with YoY compression, Earnings quality solid on cash metrics (OCF/NI 1.43x), yet FY26 NI benefited from one-time gains, Balance sheet strength (CR 197%, D/E 0.30x) provides capacity for continued investment and dividends, Capex running ahead of depreciation (1.65x), supporting medium-term capacity and efficiency, Domestic Logistics remains the economic engine with double-digit margins; Real Estate adds high-margin stability.

Metrics to watch include Operating margin and SG&A growth vs revenue, OCF/EBITDA and working capital turns, Short-term vs long-term debt mix and refinancing actions, Investment securities balance, dividend income, and realized gains, CapEx execution and ROI on new logistics facilities.

Regarding relative positioning, Within domestic logistics peers, Central Warehouse combines a conservative balance sheet and steady domestic exposure with moderate profitability. Its asset-heavy model limits ROE absent stronger asset turnover or margin gains, but low leverage and consistent cash generation offer defensiveness.