ZENRIN (9474) FY2027 Q1 Earnings Report

Quick View

Executive Summary

In addition to the decline in revenue, the simultaneous decrease in the gross margin and increase in the SG&A ratio resulted in wider operating and ordinary losses year on year, which was the key point of this quarter’s results. Revenue was ¥13.73B (¥14.19B in the previous year, YoY -3.3%), operating income was ¥-1.01B (¥-0.30B in the previous year), and ordinary income was ¥-0.87B (¥-0.06B in the previous year), with losses widening in each case. Net loss attributable to owners of the parent was limited to ¥0.24B (compared with a ¥0.12B loss in the previous year), but this was the result of the loss being reduced by the recognition of ¥0.52B in extraordinary income, including a ¥0.12B gain on the sale of investment securities and a ¥0.39B gain on step acquisitions. The company’s recurring earning power from its core business has therefore deteriorated.

Factors Affecting Performance

【Revenue】Revenue was ¥13.73B, a year-on-year decline of -3.3% (-¥0.46B). As the company operates in a single segment, the “Location Information Services-Related Business,” changes by business are not disclosed; however, differences in the timing of project acceptance inspections and other factors may have had an impact.

【Profit and Loss】The cost-of-sales ratio increased to 65.3% (61.6% in the previous year), while the gross margin declined to 34.7% (38.4% in the previous year, -3.7pt). SG&A expenses were ¥5.77B, nearly flat compared with ¥5.76B in the previous year; however, due to the decline in revenue, the SG&A ratio rose to 42.0% (40.6% in the previous year, +1.4pt), revealing negative operating leverage. As a result, the operating loss widened to ¥1.01B (compared with a ¥0.30B loss in the previous year). Non-operating income was limited to ¥0.19B due to a decline in dividends received (¥0.06B, compared with ¥0.225B in the previous year), while non-operating expenses included a ¥0.04B foreign exchange loss, resulting in the ordinary loss widening to ¥0.87B (compared with a ¥0.06B loss in the previous year). The recognition of ¥0.52B in extraordinary income (¥0.39B gain on step acquisitions and ¥0.12B gain on the sale of investment securities) reduced the loss before income taxes to ¥0.36B. Together with negative tax expenses (a tax burden reduction effect of ¥0.11B), net loss attributable to owners of the parent was ¥0.24B. In conclusion, these results represent decreases in both revenue and profit.

Key Financial Indicators

【Profitability】The operating margin was -7.4% ( -2.1% in the previous year, deteriorating by -5.3pt), while the net profit margin (on an attributable-to-owners-of-the-parent basis) was -1.8% (approximately -0.8% in the previous year). The decline in the gross margin to 34.7% (38.4% in the previous year) and increase in the SG&A ratio to 42.0% (40.6% in the previous year) were the background factors behind the deterioration in profitability. 【Cash Flow Quality】Although detailed disclosure of the statement of cash flows is not available, cash and deposits increased to ¥11.86B (¥11.54B in the previous year), indicating that liquidity remained stable even amid an operating loss. 【Investment Efficiency】ROE was -0.5%, primarily due to the deterioration in the net profit margin, while the total asset turnover ratio (revenue / total assets) remained low at 0.195. 【Financial Soundness】The equity ratio remained high at 68.5% (67.9% in the previous year, +0.6pt). Although total assets of ¥70.27B (¥72.01B in the previous year) and net assets of ¥48.14B (¥48.90B in the previous year) both decreased, interest-bearing debt (short-term borrowings of ¥1.28B and long-term borrowings of ¥0.30B, for a total of ¥1.58B) was only 2.2% of total assets, indicating a conservative financial foundation.

Cash Flow Analysis

As the statement of cash flows is not disclosed, cash flow trends are assessed based on changes in the balance sheet. Cash and deposits were ¥11.86B, an increase of ¥0.32B from ¥11.54B in the same period of the previous year. Accounts receivable were ¥7.59B, a decrease of ¥4.73B from ¥12.33B in the previous year, suggesting progress in collections or a change in the project mix. Meanwhile, advances received were ¥9.96B, an increase of ¥1.38B from ¥8.57B in the previous year, indicating that contract-based deferred revenue is accumulating. Accounts payable were ¥1.75B, a decrease of ¥0.68B from ¥2.43B in the previous year. Intangible fixed assets, including software, were ¥15.98B, an increase of ¥0.80B from ¥15.17B in the previous year, indicating that development investment is continuing. The maintenance of cash balances despite the recognition of an operating loss suggests that asset sales, including the sale of investment securities, and the accumulation of advances received may have provided support.

Earnings Quality

The operating loss was ¥1.01B, indicating that recurring business earning power deteriorated from the previous year. Of the ¥0.19B in non-operating income, dividends received were ¥0.06B, a substantial decline from ¥0.225B in the previous year, while non-operating expenses included a ¥0.04B foreign exchange loss. Extraordinary income of ¥0.52B consisted of a ¥0.39B gain on step acquisitions and a ¥0.12B gain on the sale of investment securities, both of which were non-recurring factors. As a result of recognizing this extraordinary income, the loss before income taxes was reduced to ¥0.36B. Together with negative tax expenses (a tax burden reduction effect of ¥0.11B), net loss attributable to owners of the parent narrowed to ¥0.24B. Comprehensive income was positive at ¥0.23B, creating a divergence from the net loss; however, this was due to a ¥0.51B increase in valuation difference on securities and does not indicate an improvement in the recurring earning power of the business.

Earnings Forecast and Guidance

No revisions were made to either the earnings forecast or the dividend forecast against the full-year forecast (revenue of ¥66.0B, operating income of ¥3.6B, ordinary income of ¥3.9B, and net income of ¥2.5B). The Q1 revenue progress rate was 20.8% (¥13.73B / ¥66.0B), 4.2pt below the simple one-quarter benchmark of 25%. Both operating income and ordinary income were negative, and progress toward the full-year profit plan is substantially behind schedule. The accumulation of advances received (¥9.96B) indicates potential for future revenue recognition, while progress in project acceptance inspections during the second half of the fiscal year is a prerequisite for achieving the plan.

Shareholder Returns

The dividend forecast is ¥21 per share, unchanged from the previous year’s actual dividend of ¥21. Based on approximately 53.39 million shares after deducting treasury shares from issued shares, the annual total dividend is estimated at ¥1.12B, resulting in a payout ratio of approximately 45% against the full-year net income plan of ¥2.5B. Given the level of cash and deposits at ¥11.86B, this payout ratio is considered to be within a sustainable range at present.

Risk Factors

1. Negative operating leverage: While revenue declined by -3.3% year on year, SG&A expenses remained nearly flat, causing the SG&A ratio to rise to 42.0% (40.6% in the previous year, +1.4pt) and the operating margin to deteriorate to -7.4% (-2.1% in the previous year). The rigidity of fixed costs amid declining revenue is putting pressure on profitability.

2. Earnings structure dependent on extraordinary income: The net loss attributable to owners of the parent of ¥0.24B was reduced by ¥0.52B in extraordinary income, including a ¥0.39B gain on step acquisitions and a ¥0.12B gain on the sale of investment securities. Excluding these items, recurring earning power is at an even more challenging level than the ¥0.36B loss before income taxes.

3. Monitoring associated with the increase in goodwill: Goodwill increased to ¥1.67B (¥0.99B in the previous year, +68.4%), reflecting the expansion of the scope of consolidation through step acquisitions. Although goodwill is not currently high at 3.5% of net assets, it should be closely monitored from an impairment-risk perspective if the deterioration in profitability continues.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (it_telecom)

Profitability and Returns

Both the operating margin and net profit margin were significantly below the industry median, placing the company at a disadvantage within the industry.

Growth and Capital Efficiency

Revenue growth also fell below the industry median, with the company’s revenue decline standing out against the industry average, which is on a growth trajectory.

※Source: Compiled by the Company

Key Points from the Earnings Results

1. The operating loss widened from ¥0.30B in the previous year to ¥1.01B, with negative operating leverage becoming evident as the gross margin declined by -3.7pt while the SG&A ratio increased by +1.4pt.

2. Extraordinary income of ¥0.52B (¥0.39B gain on step acquisitions and ¥0.12B gain on the sale of investment securities) reduced the final loss to ¥0.24B; however, the extent of recovery in recurring earning power excluding these items will be the focus going forward.

3. Against the full-year plan (revenue of ¥66.0B and operating income of ¥3.6B), Q1 revenue progress was limited to 20.8% ( -4.2pt versus the standard 25%), while profit remained negative. Project execution and improvement in profitability during the second half of the fiscal year are therefore prerequisites for achieving the plan.

Theoretical Share 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 share price or a recommendation of any specific investment action.

Sensitivity: 777 yen–821 yen at ±1% for the cost of equity, and 795 yen–801 yen at ±0.1 for ω.

Notes:

• As 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 difference from the full-year forecast).
• As net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-06 / This value does not forecast or guarantee future share prices)

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings release data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, after consulting with professionals as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2027 Q1 was a weak start, with lower sales and a substantially wider operating loss, leaving the company dependent on a pronounced recovery over the remaining three quarters to meet full-year guidance. Revenue declined 3.3% year on year to ¥13.73bn. Gross profit fell 12.7% to ¥4.76bn, materially faster than the sales decline. The gross margin contracted to 34.7% from 38.4% a year earlier, a deterioration of approximately 375bp. SG&A rose slightly by 0.2% to ¥5.77bn despite lower revenue. Consequently, SG&A consumed 42.0% of sales, up approximately 140bp year on year. Operating loss widened to ¥1.01bn from a ¥0.31bn loss, and the operating margin deteriorated by roughly 522bp to -7.4%. Ordinary loss was ¥0.87bn, compared with a ¥0.06bn loss in the prior-year quarter. Net loss attributable to owners was ¥0.24bn, versus a ¥0.12bn loss a year earlier. The narrower net-loss deterioration relative to operating profit reflects ¥5.18bn of extraordinary income, including a ¥3.94bn gain on step acquisitions and a ¥1.23bn gain on sale of securities. These gains improved profit before tax to a ¥0.36bn loss but do not offset the weakness in the underlying operating result. Comprehensive income was positive at ¥0.23bn, supported principally by ¥0.51bn of valuation gains on securities. Liquidity remains adequate, with cash and deposits of ¥11.86bn, a current ratio of 113.4%, and cash equal to 9.29x short-term borrowings. Balance-sheet leverage is low, as interest-bearing debt totals only ¥1.57bn and debt-to-equity is 0.46x. The Q1 revenue progress rate is 20.8% against the ¥66.0bn full-year forecast, below the standard 25% seasonal benchmark by 4.2 percentage points. Achieving the full-year operating-income target of ¥3.60bn now requires ¥4.61bn of operating income over Q2-Q4 after the Q1 loss. The unchanged forecast therefore implies that management expects a strong seasonal recovery in sales, gross margin, or both. The main near-term analytical focus is whether this recovery can reverse the Q1 gross-margin compression while keeping SG&A growth below revenue growth.

Profitability Analysis

The reported annualized DuPont ROE is -2.0%, comprising a -1.8% net profit margin, 0.781x annualized asset turnover, and 1.46x financial leverage. Negative net margin is the direct driver of the negative return on equity; modest financial leverage neither causes nor meaningfully offsets the loss. Asset turnover indicates that the asset base, which includes ¥15.98bn of intangible assets and ¥11.69bn of investment securities, is generating relatively low annualized sales relative to total assets. The most material year-on-year deterioration was operating profitability: operating margin fell to -7.4% from -2.1%, while gross margin fell by approximately 375bp to 34.7%. Revenue declined ¥0.47bn, but gross profit declined ¥0.69bn, indicating that the cost base did not adjust proportionately to the sales reduction. SG&A increased ¥0.01bn despite the 3.3% revenue decline, demonstrating negative operating leverage in Q1. This expense/revenue divergence is a central concern because SG&A exceeded gross profit by ¥1.01bn. The EBIT margin of -7.4% and ROIC of -7.4% trigger the low-operating-efficiency and capital-efficiency alerts: the current operating asset base is not earning an adequate return during the quarter. The interest-burden ratio of 0.352x also triggers a high-interest-burden alert because negative EBIT leaves limited earnings capacity before financing costs; however, the absolute interest expense was modest at ¥0.04bn. The negative interest-coverage figure of -252.75x should be interpreted as a consequence of negative EBIT rather than evidence of a large cash interest bill. As a JGAAP reporter with ¥1.67bn of goodwill, operating-profit comparability can be affected by goodwill amortization, although the disclosed data do not quantify that expense. Intangibles equal 22.7% of assets, placing the business in an IP-heavy but not excessively concentrated range. Sustainable profitability improvement requires restoration of gross margin and better absorption of the largely fixed SG&A base.

Growth Assessment

Top-line momentum was negative in Q1, with revenue down 3.3% year on year to ¥13.73bn. The full-year sales forecast of ¥66.0bn implies 2.7% growth, so the company must shift from the Q1 contraction to positive growth through the balance of the year. Q1 sales represent 20.8% of the full-year target, which is 16.8% below the standard 25% Q1 progress level on a relative basis. The implied Q2-Q4 revenue requirement is ¥52.27bn. The operating-profit hurdle is more demanding: following the ¥1.01bn Q1 operating loss, the company needs ¥4.61bn of operating income in the remaining nine months to achieve the ¥3.60bn full-year forecast. This requires not merely normal revenue seasonality but a meaningful improvement in margin conversion. The Q1 gross-margin decline indicates that revenue recovery alone may be insufficient unless sales mix, pricing, delivery efficiency, or production costs improve. The single reported segment is location information services, making group growth and earnings concentration dependent on the performance of that core business. One subsidiary was newly consolidated during the period, and the 68.4% increase in goodwill to ¥1.67bn indicates that acquisition-related assets are now a somewhat larger component of the operating platform. The forecast has not been revised, which preserves management's stated confidence but increases the importance of subsequent-quarter execution. Extraordinary gains of ¥5.18bn supported below-operating-line earnings but should not be treated as evidence of recurring growth. The medium-term growth profile should be assessed through evidence that software and other intangible assets can generate recurring higher-margin revenue without a parallel increase in SG&A.

Financial Health

Financial health is supported by a strong equity base and low absolute debt, although short-dated liabilities dominate the liability structure. Total equity was ¥48.14bn, equal to a 68.3% capital adequacy ratio, while total liabilities were ¥22.13bn. Interest-bearing debt was only ¥1.57bn, comprising ¥1.28bn of short-term loans and ¥0.30bn of long-term loans. Debt-to-equity was a conservative 0.46x, well below the 2.0x level associated with aggressive leverage, and debt/capital was only 3.2%. Cash and deposits of ¥11.86bn exceeded total interest-bearing debt by approximately 7.5x and short-term borrowings by 9.29x. The current ratio was 113.4% and the quick ratio was 109.0%; short-term assets exceed current liabilities, so there is no immediate balance-sheet maturity mismatch. However, the current ratio is below the 1.5x level generally viewed as a stronger liquidity buffer, leaving less headroom than the cash balance alone might suggest. The refinancing-risk alert is driven by 81.2% of interest-bearing debt being short term. In context, the risk is moderated by the small debt balance and substantial cash coverage, but it would become more material if operating losses persisted or cash were allocated to acquisitions, dividends, or investment. Accounts receivable declined ¥4.73bn, or 38.4%, to ¥7.59bn, while accounts payable declined ¥0.68bn, or 27.9%, to ¥1.75bn. Receivables declined more sharply than revenue, supporting lower working-capital funding needs, while lower payables partly offset this balance-sheet benefit. Goodwill rose ¥0.68bn, or 68.4%, to ¥1.67bn, consistent with the newly consolidated subsidiary and step-acquisition gain. Goodwill is nevertheless only 3.5% of equity and 2.4% of assets, well below levels that would make the equity base heavily dependent on M&A valuation retention. Investment securities of ¥11.69bn represent 16.6% of total assets, and their valuation movements contributed materially to positive comprehensive income; this introduces equity-market sensitivity to book equity.

Notable B/S Changes

Goodwill: +¥6.80bn (+68.4%) to ¥16.74bn - acquisition/consolidation-related expansion; current exposure remains moderate at 3.5% of equity, but acquired-business integration and future value retention should be monitored. Accounts receivable: -¥47.32bn (-38.4%) to ¥75.94bn - reduction materially exceeded the 3.3% revenue decline, lowering working-capital tied up in receivables and potentially supporting liquidity. Accounts payable: -¥6.78bn (-27.9%) to ¥17.50bn - lower supplier balances partly offset the liquidity benefit of reduced receivables and may reflect lower procurement or payment timing.

Cash Flow Quality

The reported information does not provide operating, investing, or financing cash-flow figures, so cash conversion, free-cash-flow coverage, and OCF-to-net-income quality ratios are not assessed. The earnings composition nevertheless points to a distinction between operating performance and reported bottom-line results. The operating loss was ¥1.01bn, whereas the net loss was reduced to ¥0.24bn after extraordinary income of ¥5.18bn. The largest disclosed extraordinary items were a ¥3.94bn gain on step acquisitions and a ¥1.23bn gain on sale of securities. These items are non-recurring in nature and should not be relied upon as substitutes for operating cash generation. The reduction in accounts receivable by ¥4.73bn could be supportive of operating cash flow, although the concurrent ¥0.68bn reduction in accounts payable would partly offset that effect. The positive ¥0.23bn comprehensive income does not represent operating cash performance, as it included ¥0.51bn of valuation gains on securities. With cash and deposits at ¥11.86bn and limited interest-bearing debt of ¥1.57bn, near-term liquidity is presently resilient. The key earnings-quality issue is therefore the gap between weak recurring operations and the period's acquisition- and securities-related gains.

Dividend Sustainability

The full-year dividend forecast is ¥42.00 per share, unchanged from the prior disclosure. Against forecast EPS of ¥46.83, the implied dividend payout ratio is approximately 89.7%. This is above the 60% benchmark generally associated with a more conservative recurring-earnings payout policy. Based on 53.39 million average shares, the indicated annual dividend commitment is approximately ¥2.24bn. That amount is close to the ¥2.50bn full-year net-income forecast, leaving a limited earnings retention buffer if forecast achievement weakens. The Q1 loss attributable to owners of ¥0.24bn and EPS of negative ¥4.52 underline that dividend sustainability for the year depends on the forecasted earnings recovery in Q2-Q4. Retained earnings of ¥28.62bn and cash and deposits of ¥11.86bn provide balance-sheet capacity to maintain the planned dividend in the near term. Low debt and high cash coverage of short-term borrowings also reduce immediate financing pressure. However, the elevated payout ratio means that a sustained operating underperformance would constrain internally funded investment and balance-sheet flexibility more rapidly than under a lower-payout policy. The absence of a dividend revision indicates that management currently intends to maintain the ¥42.00 per-share payment. The durability of this policy should be evaluated against delivery of the ¥3.60bn operating-income and ¥2.50bn net-income targets rather than the Q1 extraordinary gains.

Risk Assessment

Business risks include Core location information services revenue declined 3.3% year on year in Q1, while the unchanged full-year plan requires a return to growth and a substantial acceleration through Q2-Q4., Gross margin compressed approximately 375bp to 34.7%, indicating risk from unfavorable sales mix, pricing pressure, or delivery-cost inflation. Failure to reverse this trend would make the full-year profit target difficult to achieve., The business is reported as a single segment, concentrating operating performance in location information services without diversification across separately disclosed operating segments., The software- and intangible-asset-intensive business model, with intangibles at 22.7% of assets, faces technology obsolescence, data-quality, cybersecurity, data-privacy, and talent-retention risks typical of IT and location-information businesses., New consolidation activity and the increase in goodwill introduce integration and execution risk, even though the current goodwill balance is modest relative to equity..

Financial risks include The debt-service alert is triggered because EBIT was negative and interest coverage was -252.75x. The root cause is the ¥1.01bn operating loss; although interest expense was only ¥0.04bn, recurring operating profitability must recover to restore meaningful coverage., The high-interest-burden alert, with an interest-burden ratio of 0.352x, reflects the limited earnings cushion between operating loss and pre-tax loss. This is primarily an earnings-risk indicator rather than a leverage-risk indicator given low debt., The refinancing-risk alert reflects an 81.2% short-term debt ratio. Its impact is currently limited by ¥11.86bn of cash versus ¥1.28bn of short-term loans, but the maturity profile should be monitored if cash deployment rises., Investment securities of ¥11.69bn are substantial at 16.6% of assets. Securities valuation gains contributed ¥0.51bn to OCI in Q1, exposing equity and comprehensive income to market-price movements., The planned ¥42.00 DPS implies an approximately 89.7% forecast dividend payout ratio, making shareholder distributions sensitive to any shortfall versus the ¥2.50bn net-income forecast..

Key concerns include Highest priority: the operating-income bridge from a ¥1.01bn Q1 loss to ¥3.60bn full-year operating income requires ¥4.61bn of profit over Q2-Q4., High priority: SG&A rose 0.2% while revenue declined 3.3%, creating negative operating leverage and widening the operating loss., High priority: the capital-efficiency alert, reflected in annualized ROE of -2.0% and ROIC of -7.4%, signals that the current operating asset base is not generating adequate returns., Moderate priority: ¥5.18bn of extraordinary income reduced the net loss but does not resolve the underlying operating-margin weakness., Moderate priority: goodwill increased 68.4% to ¥1.67bn following consolidation activity; the current exposure is modest, but future performance must validate the acquired value..

Investment Implications

Key takeaways include Q1 operating performance weakened materially: revenue fell 3.3%, gross margin contracted approximately 375bp, and operating loss widened to ¥1.01bn., The unchanged full-year forecast embeds a substantial back-end recovery, requiring ¥4.61bn of operating income in Q2-Q4., Balance-sheet risk is contained by a 68.3% equity ratio, only ¥1.57bn of interest-bearing debt, and ¥11.86bn of cash., Reported net income was supported by non-recurring acquisition- and securities-related gains, so operating income and gross margin are more informative indicators of underlying performance., The planned ¥42.00 DPS implies a high 89.7% payout ratio on forecast earnings and depends on successful delivery of the full-year recovery..

Metrics to watch include Quarterly revenue growth versus the full-year ¥66.0bn sales target, Gross margin recovery from Q1's 34.7%, SG&A growth relative to revenue growth and operating-margin progression, Cumulative operating income versus the ¥3.60bn full-year target, Recurring earnings contribution relative to extraordinary gains, Cash balance, short-term borrowing mix, and current-ratio trend, Goodwill performance and integration outcomes following the newly consolidated subsidiary, Delivery of forecast EPS of ¥46.83 and the resulting dividend payout ratio.

Regarding relative positioning, The company combines a comparatively conservative balance sheet with weak Q1 operating efficiency. Low leverage, high cash coverage, and modest goodwill exposure provide resilience, but current profitability is below standard operating-margin and capital-return benchmarks. Relative positioning will depend principally on whether the IP-heavy location-information platform can restore gross-margin and SG&A absorption in the remaining quarters.