Komori

Financial Results for the Fiscal Year Ended December 2025 [IFRS] (Consolidated)

For the fiscal year ended December 2025, revenue and profit declined due to the suspension of Japan's order and shipping systems following a cyberattack. For the fiscal year ending December 2026, revenue and operating profit are both expected to increase, and the annual dividend is expected to rise to ¥57.

Worth reading
60In focus
Scored from 5 of 6 sections
Direction
Mixed performance
Direction inferred from the company’s description.
Scale
30.9
%
Wording
Conditional
How definitive the wording is.

Results for this period

Full year1 January 2025 to 31 December 2025ConsolidatedIFRS
Net Sales2,894,676¥ millionYear on year -1.5%Progress 89.9%
Operating profit185,870¥ millionYear on year -30.9%Progress 62.6%
Ordinary income179,281¥ millionYear on year -32.9%Progress 65.4%
Net income attributable to owners of the parent121,574¥ millionYear on year -36.7%Progress 62.7%

The width of the band at each stage is based on revenue. The narrower it becomes toward the bottom, the smaller the proportion of revenue that remains as profit. The dotted outline is the full-year forecast and the band inside it is the result for this period. The progress rate is the result divided by the forecast.

Net income per share¥81.29
Operating Margin6.4%
Financial position at period-end
Total assets6,028,414¥ million
of which net assets 3,008,543 ¥ millionEquity ratio 49.8%vs. prior year-end +0.4pt

塗りつぶした部分が自己資本比率です。総資産のうち、返済のいらない自前の資金がどれだけかを表します。The thin vertical line indicates the level at the end of the previous fiscal year.

Cash inflows and outflows
Operating+104,816
Investment-200,468
Financials+125,939
Net change+30,287

Stacked from zero: upward is an increase in cash, downward a decrease (in ¥ million).The net change represented by the dotted line is the total of three items, calculated from figures provided by the company.

Cash and cash equivalents at end of period¥156,380 million
Segment revenueJapan and East Asia ¥1,327,191 million (YoY -3.7%), Europe ¥768,192 million (YoY +0.7%), Asia Pacific ¥783,196 million (YoY +0.1%)
Segment profitJapan and East Asia ¥111,623 million (YoY -16.1%), Europe ¥113,081 million (YoY +8.1%), Asia Pacific ¥107,450 million (YoY -1.4%)
Regional sales¥1,327,191 million (YoY -3.7%), ¥768,192 million (YoY +0.7%), ¥783,196 million (YoY +0.1%)
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥3,220,000 million (YoY +11.2%)
Operating profit¥297,000 million (YoY +59.8%)
Ordinary income¥274,000 million (YoY +52.8%)
Net income¥194,000 million (YoY +59.6%)
Annual Dividend Forecast¥52 → ¥57
Payout ratioActual results for the current fiscal year 64 % / Next-year forecast 43.9 %
Shareholder Return PolicyProgressive dividends targeting a DOE of at least 4%, together with flexible share repurchases
Factors Behind Changes in Business Performance

The suspension of Japan's order and shipping systems and resulting product supply constraints following a cyberattack, withdrawal from the foodservice business, higher raw material-related, logistics and labor costs, lower sales volumes due to adverse weather, and the impact of foreign exchange fluctuations.

Disclosure regarding the going concern assumption

No applicable matters

Change in accounting policy
基準改正に伴う変更 Noそれ以外の変更 No見積りの変更 No修正再表示 No
Changes in the scope of consolidationNew Number of companies 5 / Company name Leiber GmbH and 4 other companies / Excluded Number of companies 0 / Company name Not disclosed
Impairment loss¥27,649 million
Depreciation and amortization¥163,087 million
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingHeld (対象者:Not disclosed)
Issued Shares at Period-End1,521,010,086 shares
Treasury Shares at Period-End58,352,561 shares
Results for this period
ItemDetails
Fiscal Period ClassificationFull year
Accounting standardsIFRS
Consolidated / non-consolidatedConsolidated
Period Covered1 January 2025 to 31 December 2025
Net Sales¥2,894,676 million (YoY -1.5%)
Operating profit¥185,870 million (YoY -30.9%)
Ordinary income¥179,281 million (YoY -32.9%)
Profit attributable to owners of the parent¥121,574 million (YoY -36.7%)
Net income per share¥81.29
Operating Margin6.4%
Equity ratioEnd of the current fiscal period 49.8 / End of previous period 49.4
Total assets¥6,028,414 million
Net assets¥3,008,543 million
Cash flows from operating activities¥104,816 million
Cash flows from investing activities¥-200,468 million
Cash flows from financing activities¥125,939 million
Cash and cash equivalents at end of period¥156,380 million
Full-year earnings forecastNet Sales ¥3,220,000 million (YoY +11.2%) / Operating profit ¥297,000 million (YoY +59.8%) / Ordinary income ¥274,000 million (YoY +52.8%) / Net income ¥194,000 million (YoY +59.6%)
Annual Dividend Forecast¥52 → ¥57
Payout ratioActual results for the current fiscal year 64 % / Next-year forecast 43.9 %
Shareholder Return PolicyProgressive dividends targeting a DOE of at least 4%, together with flexible share repurchases
Segment revenueJapan and East Asia ¥1,327,191 million (YoY -3.7%), Europe ¥768,192 million (YoY +0.7%), Asia Pacific ¥783,196 million (YoY +0.1%)
Segment profitJapan and East Asia ¥111,623 million (YoY -16.1%), Europe ¥113,081 million (YoY +8.1%), Asia Pacific ¥107,450 million (YoY -1.4%)
Regional sales¥1,327,191 million (YoY -3.7%), ¥768,192 million (YoY +0.7%), ¥783,196 million (YoY +0.1%)
Depreciation and amortization¥163,087 million
Impairment loss¥27,649 million
Disclosure regarding the going concern assumptionNo applicable matters
Change in accounting policyChanges due to revisions to standards No / Other changes No / Change in accounting estimate No / Restatement No
Changes in the scope of consolidationNew Number of companies 5 / Company name Leiber GmbH and 4 other companies / Excluded Number of companies 0 / Company name Not disclosed
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingHeld (対象者:Not disclosed)
Issued Shares at Period-End1,521,010,086 shares
Treasury Shares at Period-End58,352,561 shares
Factors Behind Changes in Business PerformanceThe suspension of Japan's order and shipping systems and resulting product supply constraints following a cyberattack, withdrawal from the foodservice business, higher raw material-related, logistics and labor costs, lower sales volumes due to adverse weather, and the impact of foreign exchange fluctuations.
Items this document does not state (4)
Revision to Earnings ForecastOrders received and order backlogBreakdown of extraordinary income (loss)Material subsequent events

These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.

The reasons the company gives

The company's own explanation, not something inferred from the numbers.

The cyberattack in September 2025 suspended Japan's order and shipping systems, restricting product supply and resulting in a substantial decline in revenue and profit in the fourth quarter. In addition, the Japan and East Asia segment was affected by the withdrawal from the foodservice business and higher raw material-related costs; Europe experienced lower sales volumes due to adverse weather; and Asia Pacific was affected by higher logistics and labor costs and foreign exchange fluctuations.

How to read this page

This is not the documentKomori reads the disclosure the company filed and writes this summary. Figures are as stated by the company and are not audited.
Weight is not a verdictIt measures how much this changes what the company had already told the market. It is not a view on the shares.
Corrections happenIf the company reissues this disclosure, the page is rebuilt from the corrected version and the revision number moves up.
Financial Results for the Fiscal Year Ended December 2025 [IFRS] (Consolidated) | Asahi Group Holdings,Ltd. (2502) timely disclosure | Komori