Komori
Earnings262AINTERMESTIC INC.Retail

Financial Results for the Second Quarter (Interim Period) of the Fiscal Year Ending December 2026 [Japanese GAAP] (Consolidated)

For the six months ended December 2026, net sales increased 80.7% year on year and operating income increased 33.9%, mainly due to the contribution from consolidating the Horus Group. The full-year earnings forecast was unchanged, while the annual dividend forecast was raised to ¥51 from the previous fiscal year's actual dividend of ¥44.

Worth reading
60In focus
0–100. This measures how worthwhile something is to read, not how good or bad the company is.
Direction
Improvement
Direction inferred from the company’s description.
Scale
80.7
% (year-on-year increase in revenue)
Wording
Conditional
How definitive the wording is.

Results for this period

Interim period (second quarter)1 January 2026–30 June 2026ConsolidatedJapanese GAAP
Net Sales43,305¥ millionYear on year +80.7%Progress 50.5%
Operating profit4,954¥ millionYear on year +33.9%Progress 66.0%
Ordinary income4,709¥ millionYear on year +27.3%Progress 66.3%
Net income attributable to owners of the parent2,906¥ millionYear on year +15.0%Progress 61.2%

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¥94.94
Financial position at period-end
Total assets65,788¥ million
of which net assets 27,680 ¥ millionEquity ratio 42.1%vs. prior year-end +2.6pt

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+3,944
Investment-1,996
Financials-2,094
Net change-146

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¥9,915 million
Segment revenue
Domestic Business43,02499.0%
Overseas Business4241.0%
Segment profit
Domestic Business4,92999.5%
Overseas Business250.5%
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥85,800 million (YoY +71.1%)
Operating profit¥7,502 million (YoY +25.2%)
Ordinary income¥7,100 million (YoY +18.7%)
Net income¥4,752 million (YoY +15.4%)
Revision to Earnings ForecastNo (unchanged)
Annual Dividend Forecast¥44 → ¥51(+15.9%)
Factors Behind Changes in Business Performance

Results grew due to the contribution from consolidating the Horus Group, an expanded product lineup, TV commercials and promotions, demand related to UV protection, and the capture of seasonal demand and demand from visitors to Japan.

Disclosure regarding the going concern assumption

Not applicable.

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 1 / Company name ZOFF I SINGAPORE PTE.LTD. / Excluded Number of companies 0 / Company name Not disclosed
Impairment loss¥5 million
Breakdown of extraordinary income (loss)Extraordinary income Gain on sale of non-current assets ¥2 million, Gain on negative goodwill ¥17 million, Other regions ¥0 million / Extraordinary loss Loss on Disposal of Fixed Assets ¥89 million, Impairment Losses ¥5 million, Other regions ¥3 million
Depreciation and amortization¥1,131 million
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for analysts and institutional investors)
Issued Shares at Period-End30,661,700 shares
Treasury Shares at Period-End0 shares
Results for this period
ItemDetails
Fiscal Period ClassificationInterim period (second quarter)
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 January 2026–30 June 2026
Net Sales¥43,305 million (YoY +80.7%)
Operating profit¥4,954 million (YoY +33.9%)
Ordinary income¥4,709 million (YoY +27.3%)
Profit attributable to owners of the parent¥2,906 million (YoY +15.0%)
Net income per share¥94.94
Equity ratioEnd of the current fiscal period 42.1% / End of previous period 39.5%
Total assets¥65,788 million
Net assets¥27,680 million
Cash flows from operating activities¥3,944 million
Cash flows from investing activities¥-1,996 million
Cash flows from financing activities¥-2,094 million
Cash and cash equivalents at end of period¥9,915 million
Full-year earnings forecastNet Sales ¥85,800 million (YoY +71.1%) / Operating profit ¥7,502 million (YoY +25.2%) / Ordinary income ¥7,100 million (YoY +18.7%) / Net income ¥4,752 million (YoY +15.4%)
Revision to Earnings ForecastNo (unchanged)
Annual Dividend Forecast¥44 → ¥51(+15.9%)
Segment revenueSegment Domestic Business / Net Sales ¥43,024 million / Year-on-year (%) 81.7, Segment Overseas Business / Net Sales ¥424 million / Year-on-year (%) -4.1
Segment profitSegment Domestic Business / Segment profit ¥4,929 million / Year-on-year (%) 33.9, Segment Overseas Business / Segment profit ¥25 million / Year-on-year (%) 44.3
Depreciation and amortization¥1,131 million
Impairment loss¥5 million
Breakdown of extraordinary income (loss)Extraordinary income Gain on sale of non-current assets ¥2 million, Gain on negative goodwill ¥17 million, Other regions ¥0 million / Extraordinary loss Loss on Disposal of Fixed Assets ¥89 million, Impairment Losses ¥5 million, Other regions ¥3 million
Disclosure regarding the going concern assumptionNot applicable.
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 1 / Company name ZOFF I SINGAPORE PTE.LTD. / Excluded Number of companies 0 / Company name Not disclosed
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for analysts and institutional investors)
Issued Shares at Period-End30,661,700 shares
Treasury Shares at Period-End0 shares
Factors Behind Changes in Business PerformanceResults grew due to the contribution from consolidating the Horus Group, an expanded product lineup, TV commercials and promotions, demand related to UV protection, and the capture of seasonal demand and demand from visitors to Japan.
Items this document does not state (6)
Operating MarginPayout ratioShareholder Return PolicyRegional salesOrders received and order backlogMaterial 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 inclusion of the results of Horus HD株式会社, Horus株式会社 and other companies in the consolidated financial statements from the current interim consolidated accounting period contributed to the domestic business. Contributions also came from an expanded product lineup in the Zoff business, TV commercials and various promotions, increased demand related to UV protection, and the capture of seasonal demand and demand from visitors to Japan in the Megane Super business.

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 Second Quarter (Interim Period) of the Fiscal Year Ending December 2026 [Japanese GAAP] (Consolidated) | INTERMESTIC INC. (262A) timely disclosure | Komori