TRUSCO NAKAYAMA (9830) FY2026 Q2 Earnings Report

Quick View

Executive Summary

While Revenue secured a 12.6% increase, Operating Income rose only 5.6%, resulting in an increase in both revenue and profit, but with profit growth lagging revenue growth. Revenue was ¥1782.0B (previous year: ¥1582.3B, +¥199.7B), Operating Income was ¥124.8B (previous year: ¥118.2B, +¥6.6B), Ordinary Income was ¥122.2B (previous year: ¥117.2B, +4.3%), and Net Income was ¥84.4B (previous year: ¥79.8B, +5.8%). Although the gross profit margin remained largely flat at 20.7%, SG&A expenses increased by +13.6%, exceeding revenue growth. In addition, higher interest expenses put downward pressure on the Ordinary Income margin, making margin contraction despite revenue growth a defining feature of the current period.

Factors Affecting Performance

【Revenue】All segments posted revenue growth, with the e-business route showing the highest growth at +19.4%. Revenue composition was Factory Route 65.2%, e-Business Route 25.2%, Home Center Route 8.6%, and Overseas 1.0%, indicating continued concentration in core channels. The Factory Route also remained solid at +10.2% and supported overall revenue growth.

【Profit and Loss】Operating Income increased +5.6% to ¥124.8B, but the SG&A ratio rose to 13.7% (up year on year), creating a structure in which profit growth lagged revenue growth. Ordinary Income increased only +4.3% due to interest expenses rising to ¥4.9B (¥2.6B in the previous year), slightly below the growth rate of Operating Income. On a segment profit basis (Ordinary Income basis), the e-Business Route maintained high profitability with growth of +14.2%, while the Home Center Route fell from a profit of ¥1.6B in the previous year to a loss of ¥0.3B. In conclusion, although the company achieved higher revenue and profit, margins were somewhat compressed due to higher SG&A expenses and interest costs.

Segment Analysis

The Factory Route remained the largest source of earnings, with revenue of ¥1162.1B (+10.2%) and segment profit of ¥83.7B (+4.2%). The e-Business Route generated revenue of ¥448.4B (+19.4%) and profit of ¥40.4B (+14.2%), with a profit margin of 9.0%, demonstrating the highest profitability among all segments and serving as a growth driver. The Home Center Route increased revenue to ¥153.2B (+11.7%), but profit turned into a loss of ¥0.3B, clearly exhibiting a structure of revenue growth accompanied by profit decline. The Overseas Route recorded revenue of ¥18.3B (+18.3%) and profit of ¥1.6B (+33.3%), showing high growth despite its small scale. Profitability disparities among segments are widening, making improvement in the profitability of the Home Center Route a key focus going forward.

Key Financial Indicators

【Profitability】The Operating Income margin was 7.0% and the Net Income margin was 4.7%, both slightly lower than in the previous year, confirming that profit margins have not kept pace with revenue growth.【Cash Flow Quality】Operating Cash Flow (OCF) was ¥46.0B, below Net Income of ¥84.4B, resulting in OCF/Net Income of only 0.54x. Inventories increased by ¥63.3B and trade receivables increased by ¥24.7B, respectively, placing pressure on OCF through working capital. 【Investment Efficiency】ROE was 4.4%, while capital expenditures of ¥71.5B reached approximately 2.1 times depreciation and amortization of ¥34.2B, indicating that growth investment related to logistics and distribution centers is preceding earnings generation. 【Financial Soundness】The Equity Ratio was 56.9% (down from 60.4% in the previous year), while long-term borrowings increased to ¥700.0B. With current assets of ¥1902.3B against current liabilities of ¥732.1B, short-term solvency remains at a high level.

Cash Flow Analysis

OCF was ¥46.0B, down 9.5% year on year, and the gap with Net Income of ¥84.4B has widened. The main factors were an increase in inventories (-¥63.3B) and an increase in trade receivables (-¥24.7B), with the accumulation of working capital weighing on cash generation. Investing Cash Flow was -¥81.7B, reflecting continued development of logistics facilities, primarily through capital expenditures of ¥71.5B. Financing Cash Flow was positive at ¥230.6B, offsetting the excess of investment through increases in short-term and long-term borrowings. As a result, free cash flow was -¥35.7B, indicating that growth investment and inventory accumulation are preceding internally generated funds and that investment and dividends cannot be fully funded through internal cash resources.

Earnings Quality

Extraordinary losses were minor at ¥0.15B, while non-operating income was also limited to ¥2.7B (0.15% of revenue), indicating that the majority of profit arose from recurring business activities and that earnings quality has been maintained. On the other hand, interest expenses increased to ¥4.9B from ¥2.6B in the previous year, with expanding financial costs contributing to downward pressure on the Ordinary Income margin. The situation in which OCF is below Net Income (OCF/Net Income of 0.54x) indicates an increase in accruals due to working capital factors, namely higher inventories and trade receivables, suggesting that cash-generation capacity supporting earnings has weakened somewhat. Comprehensive Income was ¥90.1B, exceeding Net Income of ¥84.4B, with an increase in valuation difference on securities (+¥6.8B) making a positive contribution.

Earnings Forecasts and Guidance

The full-year plan calls for Revenue of ¥3500.0B (+9.4%), Operating Income of ¥225.8B (-1.0%), and Ordinary Income of ¥219.6B (-2.6%). As of the first half, progress rates were 50.9% for Revenue, 55.3% for Operating Income, 55.6% for Ordinary Income, and 55.8% for Net Income, all exceeding the simple 50% benchmark and indicating progress ahead of schedule. On the other hand, the full-year plan itself assumes year-on-year declines in both Operating Income and Ordinary Income, representing a conservative outlook that incorporates higher costs such as logistics and personnel expenses, as well as inventory adjustments, in the second half. During the current quarter, the earnings forecast was revised, reflecting a review based on first-half results.

Shareholder Returns

The interim dividend was ¥32.5 per share, an increase from the previous year’s level. The full-year dividend forecast is ¥61.0, with no revision to the forecast dividend through the fiscal year-end. The Payout Ratio based on first-half actual Net Income is approximately 25%, an appropriate level; however, as first-half free cash flow was -¥35.7B, it should be noted that the funds for dividends are being supplemented by cash on hand and borrowings rather than by cash generated from operating activities.

Risk Factors

1. Decline in cash-generation capacity due to expansion of working capital: Inventories increased by ¥63.3B and trade receivables increased by ¥24.7B, respectively, resulting in OCF of ¥46.0B falling below Net Income of ¥84.4B. If inventory and trade receivables are not reduced, weak cash-generation capacity may persist.

2. Widening profitability disparity among segments: Despite revenue growth of +11.7%, the Home Center Route’s profit turned into a loss of ¥0.3B, resulting in a business structure highly dependent on the core Factory Route, which accounts for 65.2% of revenue.

3. Increase in interest-bearing debt and interest burden: Long-term borrowings increased to ¥700.0B, while interest expenses rose to ¥4.9B from ¥2.6B in the previous year. The Equity Ratio also declined to 56.9% from 60.4% in the previous year, creating a need to monitor the impact of future changes in the interest-rate environment on Ordinary Income.

Industry Benchmark (For Reference; Company Analysis)

Profitability and Returns

The Net Income margin is 2.2pt below the industry median, placing profitability somewhat toward the lower end of the industry.

Growth and Capital Efficiency

The Revenue growth rate significantly exceeds the industry median, indicating a leading position within the industry in terms of top-line growth.

※Source: Company aggregation

Key Points from the Earnings Results

1. Against revenue growth of +12.6%, Operating Income increased only +5.6%, with the resulting slight margin compression due to higher SG&A expenses and interest costs being a defining feature of the current period.

2. While progress rates under the full-year plan are running ahead of schedule at approximately 55% for each profit indicator, the full-year plan itself assumes year-on-year declines in both Operating Income and Ordinary Income, indicating a difference in the degree of conservatism between first-half actual results and the full-year plan.

3. The e-Business Route continues to achieve double-digit growth in both revenue and profit, with a 9.0% profit margin—the highest among all segments. Meanwhile, the Home Center Route turned loss-making despite revenue growth, making changes in the segment mix an important factor that will determine future profitability.

Theoretical Share Price (Reference Value)

Sensitivity: ¥2,716–¥2,876 at ±1% for the cost of equity, and ¥2,790–¥2,797 at ±0.1 for ω.

Notes:

• As forecast ROE is below the cost of equity, the theoretical value will be below book value per share.
• Net assets as of the quarter-end 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 on the high side.

(Calculation model: Residual Income Model (Ohlson-type; explicit 5-year fade) / Interest-rate reference month: 2026-07 / Mechanically calculated value based solely on publicly disclosed data; it is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict or guarantee the future share price)

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings summary 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 professionals as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q2 performance was operationally positive, with double-digit revenue growth and higher earnings, although margin dilution, weak interim cash conversion, and debt-funded investment temper the quality of the result. Revenue increased 12.6% YoY to ¥178.2bn. Operating income rose 5.6% to ¥12.5bn, ordinary income increased 4.3% to ¥12.2bn, and net income grew 5.8% to ¥8.4bn. The slower growth in operating profit than revenue indicates that the incremental sales mix and operating-cost base diluted profitability. Gross margin declined by approximately 36bp YoY to 20.7%. The SG&A-to-sales ratio rose by approximately 12bp to 13.7%. Consequently, operating margin compressed by approximately 47bp to 7.0%. Net margin also declined by approximately 31bp to 4.7%, despite the increase in absolute earnings. The Factory Route remained the core business, contributing ¥116.2bn of revenue and ¥8.4bn of segment ordinary profit. E-business was the fastest meaningful domestic growth channel, with revenue up 19.4% YoY to ¥44.8bn and segment profit up 14.2% to ¥4.0bn. Home Center revenue increased 11.7% to ¥15.3bn, but its segment result deteriorated from a ¥0.2bn profit to a ¥0.3bn loss. Interim operating cash flow was ¥4.6bn, only 0.54x net income, reflecting substantial working-capital absorption. Inventory increased ¥63.0bn YoY to ¥744.7bn and represented 21.9% of total assets, consistent with the 96-day inventory holding period flagged by the data. Free cash flow was negative ¥3.6bn after ¥7.2bn of capital expenditure, while financing cash flow of ¥23.1bn lifted cash and deposits by 41.0% YoY to ¥67.1bn. The balance sheet remains liquid, with a 259.8% current ratio and 158.1% quick ratio, but interest-bearing debt increased to ¥90.0bn and reported Debt/EBITDA is elevated at 5.66x. First-half progress against the revised full-year plan is ahead of the normal 50% pace for operating income and net income, supporting the attainability of the current forecast, although full-year guidance still assumes a 1.0% YoY decline in operating income. The principal issues for subsequent quarters are restoration of gross and operating margins, monetization of inventory and receivables into operating cash flow, and whether investment-led growth produces returns sufficient to justify the higher leverage.

Profitability Analysis

Reported annualized ROE is 8.7%, consisting of a 4.7% net profit margin, 1.050x asset turnover, and 1.76x financial leverage. The principal constraint on ROE is the modest net margin rather than an excessive reliance on leverage: financial leverage is moderate and D/E is 0.76x, while net margin remains below the 5-10% range generally viewed as strong. Revenue growth of 12.6% exceeded operating-income growth of 5.6%, demonstrating negative operating leverage in the interim period. Gross profit rose 10.7% YoY to ¥36.9bn, but gross margin narrowed to 20.7% from approximately 21.1% a year earlier. SG&A increased 13.6% YoY to ¥24.4bn, marginally faster than sales, causing SG&A as a percentage of revenue to rise to 13.7% from approximately 13.6%. This combination reduced operating margin to 7.0% from approximately 7.5% in the prior-year period. EBITDA rose to ¥15.9bn and the EBITDA margin was 8.9%, confirming that depreciation is not the primary cause of the operating-margin pressure. The five-factor DuPont data shows a 0.692 tax burden and 0.977 interest burden; the latter indicates that financing costs currently have only a limited effect on pre-tax profitability. Interest coverage remains strong at 25.63x on EBIT and 32.66x on EBITDA. Segment profitability identifies the Factory Route as the core business, generating ¥8.4bn of segment ordinary profit, equal to roughly two-thirds of pre-adjustment segment profit, on ¥116.2bn of revenue. Its revenue increased 10.3% YoY, while segment profit rose only 4.2%, reducing its segment margin to 7.2% from 7.6%. E-business delivered ¥44.8bn of revenue, up 19.4%, and ¥4.0bn of segment profit, up 14.2%; its 9.0% margin remains the highest among domestic channels but declined from 9.4%. Home Center recorded ¥15.3bn of revenue, up 11.7%, but moved to a ¥0.3bn segment loss from a ¥0.2bn profit, making this channel the clearest drag on consolidated margin quality. Overseas revenue grew 18.3% to ¥1.8bn and segment profit rose 33.3% to ¥0.2bn, but the absolute contribution remains small. The margin compression is therefore broad-based across the two largest profitable routes and is materially aggravated by the Home Center loss.

Growth Assessment

Sales growth was broad-based across distribution channels and product categories, indicating healthy top-line demand and channel expansion rather than dependence on a single business line. Factory Route revenue grew ¥10.8bn YoY, while E-business added ¥7.3bn, making these two channels the principal growth engines. Product-category growth was particularly strong in environment and safety products, which increased ¥4.8bn YoY to ¥36.4bn, and work supplies, which increased ¥5.7bn to ¥34.0bn. E-business expansion is strategically favorable because its segment margin of 9.0% remains above Factory Route's 7.2%, although its own margin contracted YoY. The Home Center loss means revenue expansion in that route is presently not translating into profitable growth. Full-year guidance calls for revenue of ¥350.0bn, up 9.4% YoY, operating income of ¥22.6bn, down 1.0%, ordinary income of ¥22.0bn, down 2.6%, and net income of ¥15.1bn. Q2 cumulative revenue represents 50.9% of the full-year forecast, essentially in line with the standard 50% progress rate. Operating-income progress is 55.3%, ordinary-income progress is 55.6%, and net-income progress is 55.8%, each moderately ahead of the standard first-half pace but not by more than 10 percentage points. The forecast therefore appears arithmetically reachable based on first-half performance. However, the full-year outlook embeds weaker year-on-year profit despite continued revenue growth, underscoring management's expectation that margin pressure and growth investment will persist. Capital expenditure of ¥7.2bn, equal to 2.09x depreciation and amortization, indicates continued investment in distribution and operating infrastructure. Sustainable growth will depend on whether this infrastructure investment raises sales throughput, inventory efficiency, and channel profitability rather than merely expanding the asset base.

Financial Health

Liquidity is strong. Current assets of ¥190.2bn exceed current liabilities of ¥73.2bn by ¥117.0bn, producing a 259.8% current ratio. The 158.1% quick ratio also indicates that short-term obligations can be met without relying on inventory liquidation. Cash and deposits of ¥67.1bn cover ¥20.0bn of short-term loans by 3.36x. There is no near-term maturity mismatch: current assets are substantially above current liabilities, and cash alone is greater than short-term borrowings. Capital structure is still moderate on book-value measures, with D/E of 0.76x and debt/capital of 31.8%, both below aggressive thresholds. Equity increased 3.8% YoY to ¥193.3bn, while the equity ratio declined to 56.9% from 60.4% because liabilities grew faster than equity. Interest-bearing debt increased ¥25.0bn YoY to ¥90.0bn, consisting of ¥20.0bn of short-term loans and ¥70.0bn of long-term loans. Short-term debt represents 22.2% of interest-bearing debt, limiting refinancing concentration in the immediate term. Nonetheless, the reported Debt/EBITDA ratio of 5.66x is high and is the principal financial-risk flag. Its root cause is debt expansion associated with continued investment and liquidity accumulation, as financing cash flow totaled ¥23.1bn and included ¥15.0bn of proceeds from long-term loans plus a ¥10.0bn increase in short-term loans. This leverage measure is elevated relative to the 4.0x high-yield benchmark, even though robust interest coverage indicates that current coupon servicing is manageable. Cash and deposits rose ¥19.5bn YoY, partly offsetting gross-debt risk, but the debt increase still requires that future operating cash flow improve. Investment securities increased ¥1.1bn YoY to ¥4.1bn, while remaining only 1.2% of total assets. Intangible assets are 2.1% of total assets, indicating limited balance-sheet dependence on intangible asset values. No material goodwill-related balance-sheet dependence is indicated by the reported asset composition.

Notable B/S Changes

Short-term loans: +¥10.0bn (+100.0%) to ¥20.0bn - financing increased materially during an investment-heavy, negative-FCF interim period; cash coverage remains strong at 3.36x short-term debt. Long-term loans: +¥15.0bn (+27.3%) to ¥70.0bn - the larger long-term debt base supports liquidity and reduces immediate maturity concentration, but contributes to the elevated reported 5.66x Debt/EBITDA ratio. Cash and deposits: +¥19.5bn (+41.0%) to ¥67.1bn - liquidity strengthened substantially, principally alongside ¥23.1bn of financing inflows rather than through operating cash generation. Investment securities: +¥1.1bn (+37.1%) to ¥4.1bn - the increase is notable in percentage terms but remains modest at 1.2% of total assets. Inventories: +¥6.3bn (+9.2%) to ¥74.5bn - while below the stated percentage-change threshold, the absolute increase is material and aligns with the 96-day DIO and weak interim operating cash conversion.

Cash Flow Quality

Interim earnings-to-cash conversion is the key quality concern. Operating cash flow was ¥4.6bn, down 9.5% YoY despite net income increasing 5.8% to ¥8.4bn. OCF/net income was 0.54x, below the 0.8x concern threshold, and OCF/EBITDA was only 0.29x, below the 0.7x threshold. The root cause is working-capital investment, particularly a ¥6.3bn inventory increase during the first half, along with a ¥2.5bn increase in trade receivables. Inventory reached ¥74.5bn, up ¥6.3bn YoY, and the 96-day DIO is above both the 60-day and 90-day warning benchmarks. For a distribution business, inventory availability supports service levels and sales growth, but a sustained rise in inventory days can signal slower stock rotation, greater markdown risk, or cash tied up ahead of demand. Trade payables increased ¥2.3bn, partially funding working-capital growth, but not enough to offset inventory and receivable cash absorption. The accruals ratio of 1.1% remains low and is a favorable counterpoint, suggesting the OCF shortfall is more related to identifiable working-capital deployment than to unusually aggressive accounting accruals. Capital expenditure was ¥7.2bn, lower than ¥9.9bn a year earlier but still materially above depreciation and amortization of ¥3.4bn. CapEx/depreciation of 2.09x confirms an expansionary investment phase. Free cash flow was negative ¥3.6bn, as OCF did not fully cover capital spending. Investing cash flow was negative ¥8.2bn, including the reported ¥7.2bn of capital expenditures and ¥0.8bn of intangible asset purchases. Financing cash flow of ¥23.1bn, rather than internally generated cash flow, funded the investment program and drove the ¥19.5bn increase in cash. Cash-flow quality should improve if inventory turnover normalizes and higher-capacity logistics assets convert to revenue and operating cash flow; absent that improvement, leverage-adjusted free-cash-flow generation would remain a material concern.

Dividend Sustainability

The Q2 dividend is ¥32.50 per share, compared with interim EPS of ¥128.07, resulting in a calculated interim dividend payout ratio of 25.4%. This is conservative relative to the 60% sustainability benchmark and leaves substantial accounting earnings for reinvestment and balance-sheet support. The full-year forecast DPS is ¥61.00, implying that the announced interim dividend represents slightly more than half of the indicated annual dividend. Forecast EPS is ¥229.42, and the full-year forecast dividend therefore implies an approximate 26.6% dividend payout ratio. On earnings coverage, the dividend is sustainable. On free-cash-flow coverage, the interim position is weaker: free cash flow was negative ¥3.6bn and reported FCF coverage was negative 1.66x. This does not by itself threaten the dividend because liquidity is substantial and payout is modest, but it means current dividends and investment are not being fully financed by internally generated interim free cash flow. The dividend outlook is thus tied less to the payout ratio than to whether operating cash flow recovers as working capital normalizes. Rising borrowings should not become a recurring substitute for operating cash flow if the company maintains both above-depreciation capital expenditure and shareholder distributions.

Risk Assessment

Business risks include Margin risk: consolidated operating margin fell approximately 47bp YoY to 7.0% as revenue grew faster than gross profit and SG&A increased faster than sales., Home Center execution risk: revenue increased 11.7% YoY, but the segment shifted from a ¥0.2bn profit to a ¥0.3bn loss, creating a direct drag on consolidated profitability., Inventory and demand-forecasting risk: inventory increased to ¥74.5bn and DIO reached 96 days; sustained elevated stockholding could lead to slower rotation, pricing pressure, or inventory valuation risk., Distribution-industry risk: the company faces competitive pressure on pricing, service levels, fulfillment speed, and product availability across factory, e-commerce, and home-center channels., Capital-productivity risk: CapEx/depreciation of 2.09x indicates a substantial build-out phase; returns depend on distribution assets and software generating incremental volume and operating leverage..

Financial risks include High leverage flag: reported Debt/EBITDA is 5.66x, above the 4.0x benchmark. The increase in debt follows ¥25.0bn YoY growth in interest-bearing borrowings and raises dependence on future EBITDA and cash-flow delivery., Cash-conversion risk: OCF/net income of 0.54x and OCF/EBITDA of 0.29x indicate that interim profits were not converted into cash at a satisfactory rate., Free-cash-flow risk: negative ¥3.6bn FCF means capital expenditure exceeded operating cash flow, requiring use of cash balances and external financing., Working-capital financing risk: inventory and receivable increases absorbed cash, while financing cash flow of ¥23.1bn was the major source of period liquidity expansion., Refinancing and interest-rate sensitivity: long-term loans increased to ¥70.0bn and short-term loans doubled to ¥20.0bn; interest coverage is strong today, but the larger debt base increases sensitivity to financing costs..

Key concerns include Whether gross-margin and SG&A-ratio pressure persists as sales growth continues., Whether the 96-day inventory position converts into revenue and operating cash flow without additional stock accumulation., Whether the Home Center route can return to profitability., Whether debt-funded investment can be supported by stronger post-investment operating cash flow., Whether the full-year plan, which anticipates lower operating and ordinary income despite sales growth, reflects continuing profitability pressure in the second half..

Investment Implications

Key takeaways include Top-line momentum is strong and broad-based, led by the Factory Route and E-business Route., E-business combines high growth with the highest domestic segment margin, although margin declined YoY., Consolidated profit growth lags sales growth because gross-margin dilution, SG&A growth, and the Home Center loss offset scale benefits., Balance-sheet liquidity is ample, with cash of ¥67.1bn, a 259.8% current ratio, and a 158.1% quick ratio., The central monitoring issue is cash conversion: operating cash flow of ¥4.6bn was materially below net income of ¥8.4bn amid increased inventories and receivables., Debt capacity is supported by strong interest coverage, but the reported 5.66x Debt/EBITDA ratio makes deleveraging through improved cash generation important., First-half profit progress is modestly ahead of the normal seasonal pace versus the full-year forecast, but the forecast itself anticipates a lower full-year operating profit..

Metrics to watch include Gross margin and operating margin, particularly whether the 20.7% gross margin and 7.0% operating margin recover., Factory Route and E-business Route segment-margin trends., Home Center segment profit or loss and actions to restore route economics., Inventory balance, DIO, and the relationship between inventory growth and revenue growth., OCF/net income, OCF/EBITDA, and free cash flow after capital expenditure., Interest-bearing debt, Debt/EBITDA, and the proportion of capital expenditure financed internally., Second-half progress toward the ¥350.0bn revenue and ¥22.6bn operating-income forecasts..

Regarding relative positioning, The company exhibits a strong liquidity profile and diversified domestic industrial-distribution platform, with Factory Route providing scale and E-business offering relatively superior segment profitability. Its relative financial profile is nevertheless mixed: book leverage and debt/capital are moderate, interest coverage is strong, but reported Debt/EBITDA is elevated and interim cash conversion is weak. The operating profile is therefore characterized by robust sales momentum but currently limited incremental margin capture.