YOSHINOYA HOLDINGS (9861) FY2027 Q2 Earnings Report

Financial Highlights

• Net Sales: ¥121.49B
• Operating Income: ¥5.78B
• Net Income: ¥3.83B
• EPS: ¥58.96

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

FY2027 Q2 was a strong first half for Yoshinoya Holdings, with faster profit growth than sales growth. Cumulative revenue rose 10.0% year on year to ¥1214.94億. Operating income increased 30.3% to ¥57.82億. The operating margin expanded approximately 74 basis points to 4.76%. Gross margin was broadly stable at 62.3%, while the SG&A-to-sales ratio fell approximately 81 basis points to 57.5%. Profit attributable to owners rose 44.1% to ¥38.10億, lifting net margin to 3.14%. Domestic Yoshinoya was the core earnings driver, generating ¥54.92億 of segment operating income, up 48.2%. Hanamaru remained the highest-margin reported segment at 9.5%, although its operating income grew only 1.9%. Overseas revenue grew 15.9%, adding a second source of sales growth. Unallocated corporate costs increased, partly offsetting segment gains. Operating cash flow of ¥98.53億 exceeded attributable profit by 2.59 times. Free cash flow after reported capital expenditure was ¥57.90億. Cash generation benefited from an inventory release and higher trade payables, so its current pace should not be assumed to recur unchanged. The 4.76% operating margin remains below the 5% efficiency threshold despite its improvement. Short-term borrowing rose 42.6% year on year, warranting attention even though cash substantially exceeds those borrowings. Asset-retirement obligations are a meaningful store-network commitment. At the halfway point, operating income has reached 57.8% and attributable profit 63.5% of full-year forecasts, ahead of the standard 50% pace. The outlook depends chiefly on sustaining domestic restaurant margins while managing labor, food and occupancy costs.

Profitability Analysis

Annualized three-factor DuPont ROE is 10.9%: a 3.1% net margin × 1.821x annualized asset turnover × 1.91x financial leverage. Against the prior first half, the net margin rose from approximately 2.39% to 3.14%, the largest positive change in the decomposition; indicative annualized asset turnover also rose from approximately 1.77x, while leverage rose from approximately 1.82x. The principal operating cause was SG&A growing approximately 8.5% against 10.0% revenue growth, rather than gross-margin expansion. The operating margin improved from 4.02% to 4.76%, but its sub-5% level remains a material efficiency concern for a restaurant operator: modest cost inflation could absorb a substantial share of profit. The 57.5% SG&A ratio reflects the cost-intensive restaurant model and should not be judged against general-merchandise retail benchmarks. In the five-factor view, the 0.607 tax burden constrained returns; the 1.085 interest burden reflects ordinary items lifting pretax profit above operating profit, not an absence of borrowing costs. Half-year EBITDA was ¥96.42億, a 7.9% margin, and operating cash flow/EBITDA was 1.02x. Under JGAAP, ¥0.81億 of goodwill amortization reduced reported operating profit; pre-goodwill-amortization EBITDA was ¥97.23億, making the accounting effect immaterial relative to EBITDA.

Growth Assessment

Domestic Yoshinoya, the core business and 66.5% of revenue, recorded sales of ¥807.33億 (+10.0% year on year) and operating income of ¥54.92億 (+48.2%), for a 6.8% segment margin. Hanamaru recorded ¥179.25億 (+7.2%) and ¥17.06億 (+1.9%), for a 9.5% margin. Overseas recorded ¥160.49億 (+15.9%) and ¥10.63億 (+22.2%), for a 6.6% margin. Other businesses recorded ¥67.85億 (+4.6%) and ¥1.61億 (-57.2%), for a 2.4% margin. Domestic Yoshinoya supplied approximately 65% of positive segment operating income before corporate adjustments. The segment-profit adjustment worsened to -¥26.41億 from -¥21.90億; within it, unallocated corporate costs rose to ¥27.05億 from ¥22.57億. Against full-year forecasts, first-half progress was 49.0% for revenue, 57.8% for operating income, 59.8% for ordinary income and 63.5% for attributable profit. Attributable profit is 13.5 percentage points, or 27% relative to the standard halfway pace, ahead of 50%; maintaining that lead depends on second-half trading and costs. The forecast implies second-half operating income of ¥42.18億 on revenue of ¥1265.06億, an approximately 3.33% operating margin versus 4.76% in the first half. Sales growth alone does not establish same-store productivity: the segment results should be interpreted alongside future evidence on transactions, ticket size and store expansion. Forecast and dividend revisions are indicated in the filing information.

Financial Health

The current ratio is 1.115x, down from approximately 1.164x a year earlier, and working capital narrowed to ¥49.51億 from approximately ¥58.92億. The quick ratio is 1.015x. Cash and deposits of ¥265.50億 cover ¥100.50億 of short-term loans 2.64x; cash also exceeds the stated ¥168.42億 of interest-bearing loans. Thus, the 59.7% short-term share of interest-bearing debt creates refinancing and maturity-mismatch exposure, but immediate coverage is supported by cash. Short-term loans increased ¥30.00億, or 42.6%, year on year. The stated 0.91x debt-to-equity measure reflects total liabilities relative to equity; interest-bearing loans alone equal approximately 0.24x equity. Interest coverage of 27.02x and an owners' equity ratio of 51.8% support solvency. The stated 1.75x debt/EBITDA divides debt by cumulative first-half EBITDA; using annualized EBITDA gives approximately 0.87x. Separately reported lease obligations total ¥119.41億, and asset-retirement obligations are approximately ¥33.79億, indicating substantial store-related commitments beyond loans. Asset-retirement obligations represent approximately 5.3% of liabilities, above the 5% alert threshold: closures and restoration costs could draw on cash, although the year-on-year balance was broadly stable.

Notable B/S Changes

Short-term loans: +¥30.00億 (+42.6%) to ¥100.50億 — raises the short-term refinancing share despite substantial cash reserves. Trade receivables: +¥17.27億 (+25.4%) to ¥85.30億 — growth exceeds revenue growth and warrants collection monitoring. Trade payables: +¥16.15億 (+25.5%) to ¥79.46億 — supported operating cash flow; monitor the durability of supplier-payment timing. Treasury stock: contra-equity balance increased by ¥24.87億, from -¥4.99億 to -¥29.86億 — consistent with substantial repurchases and reduces equity.

Cash Flow Quality

First-half operating cash flow rose to ¥98.53億 from ¥52.90億 a year earlier and exceeded attributable net income of ¥38.10億 by 2.59x. Operating cash flow/EBITDA was 1.02x and the stated accruals ratio was -4.5%, supporting earnings quality. After ¥42.72億 of reported capital expenditure, free cash flow was ¥57.90億; capital expenditure was 1.11x depreciation. Working-capital movements merit scrutiny: trade receivables consumed ¥16.57億, broadly offset by ¥15.60億 from increased trade payables, while inventories released ¥2.53億 compared with a ¥29.82億 inventory absorption in the prior first half. Receivables on the balance sheet rose 25.4% year on year against 10.0% sales growth, a collection trend to monitor; the offsetting payable increase also warrants monitoring rather than being treated as a permanent cash benefit. There is no clear evidence of working-capital manipulation from these movements alone. Free cash flow covered the approximately ¥7.82億 cost of a ¥12 interim dividend on issued shares about 7.4x, and covered that indicative dividend plus ¥25.01億 of share repurchases about 1.8x. The ¥4.16億 impairment charge was non-cash in the current period but signals that some store or other asset returns fell short of carrying values. Extraordinary gains of ¥5.94億 and losses of ¥5.42億 produced only a ¥0.52億 net gain; the year-earlier net extraordinary loss was ¥2.70億, modestly flattering profit growth comparisons. Ordinary income of ¥62.22億 exceeded attributable profit by ¥24.12億, chiefly reflecting the ¥24.47億 tax expense rather than a large net extraordinary item.

Dividend Sustainability

The ¥12 interim dividend equals approximately 20.4% of first-half EPS of ¥58.96; this is a dividend-only interim payout comparison, not a full-year payout ratio. The forecast ¥24 annual dividend against forecast EPS of ¥92.85 implies a dividend payout ratio of approximately 25.8%. First-half free cash flow of ¥57.90億 covered the indicative interim dividend approximately 7.4x. Including ¥25.01億 of first-half share repurchases, the indicative dividend-plus-buyback total return was approximately 86% of first-half attributable profit, while remaining covered approximately 1.8x by free cash flow. Dividends appear well covered at present; the scale and repetition of repurchases are more consequential to cash retention, particularly if restaurant investment and restoration spending rise.

Risk Assessment

Business risks include High-priority concentration risk: domestic Yoshinoya accounts for 66.5% of revenue and roughly 65% of positive segment operating income, increasing exposure to Japanese restaurant demand and brand-specific execution., Restaurant-specific food, labor and occupancy inflation could erode the 4.76% consolidated operating margin; wage pressure and competition may limit price increases., Overseas operations add currency and local-market execution exposure; reported foreign-exchange gains were ¥1.31億., The ¥4.16億 impairment charge and store-related asset-retirement obligations highlight location and closure economics..

Financial risks include High-priority refinancing risk: 59.7% of stated interest-bearing debt is short term, and short-term loans increased 42.6% year on year; ¥265.50億 of cash substantially mitigates near-term repayment risk., Liquidity headroom is modest at a 1.115x current ratio, down year on year, despite strong cash coverage of short-term loans., Asset-retirement obligations equal approximately 5.3% of liabilities, above the alert threshold, and represent future store restoration cash requirements., Trade receivables grew 25.4%, faster than revenue; continued divergence could weaken cash conversion..

Key concerns include Operating efficiency improved but remains below the 5% operating-margin threshold, leaving limited protection against cost shocks., The strong cash-flow improvement partly reflects working-capital movements that may not repeat., Unallocated corporate costs rose from ¥22.57億 to ¥27.05億, absorbing part of segment-level gains..

Investment Implications

Key takeaways include First-half profit growth outpaced 10.0% revenue growth, led by domestic Yoshinoya and lower SG&A intensity., Cash conversion and dividend coverage are strong, while the operating margin and short-term borrowing mix temper the quality of the result., Attributable profit is ahead of the standard halfway forecast pace, but the full-year forecast implies a lower second-half operating margin..

Metrics to watch include Domestic Yoshinoya same-store sales, traffic and average ticket, Consolidated operating margin and unallocated corporate costs, Trade receivables, payables and operating cash conversion, Short-term borrowing, lease obligations and cash coverage, Store impairments and asset-retirement spending, Second-half operating income versus the implied ¥42.18億.

Regarding relative positioning, Yoshinoya combines a strong first-half cash-conversion profile and low goodwill exposure with a thin sub-5% operating margin. Its 62.3% gross margin and 57.5% SG&A ratio reflect restaurant economics rather than general-merchandise retail economics; direct comparison with broad retail cost benchmarks would be misleading.