BRIDGE REPORT
(2722)

スタンダード

I.K Co., Ltd. (2722)
Chairman & CEO<BR>Hiroshi Iida
Chairman & CEO
Hiroshi Iida
Corporate Profile
Company
I.K Co., Ltd.
Code No.
2722
Exchange
TSE 2nd Section
Industry
Retail Business (Commerce)
Chairman & CEO
Hiroshi Iida
Address
KDX Nagoya Station Building, 3-26-8 Meieki, Nakamura-ku, Nagoya-shi
Year-end
End of May
URL
Stock Information
Share Price Number of shares issued Total market cap ROE (Actual) Trading Unit
¥843 7,808,000 shares ¥6,582 million 29.0% 100 shares
DPS (Est.) Dividend yield (Est.) EPS (Est.) PER (Est.) BPS (Actual) PBR (Actual)
¥12.00 1.4% ¥76.37 11.0x ¥337.58 2.5x
*The share price is the closing price on January 28. The number of shares issued is taken from the financial settlement report for 2Q FY 5/19.
ROE and BPS are based on actual results of the previous term.
 
Earnings Trends
Fiscal Year Net Sales Operating
Income
Ordinary
Income
Net
Income
EPS DPS
May 2014 (Actual) 11,960 105 142 -34 -4.87 4.50
May 2015 (Actual) 12,476 64 68 -49 -6.73 4.50
May 2016 (Actual) 13,908 205 182 73 9.85 5.00
May 2017 (Actual) 15,273 557 554 425 57.13 7.50
May 2018 (Actual) 18,337 898 899 641 86.07 10.00
May 2019 (Forecast) 19,947 831 846 571 76.37 12.00
*The forecasted values were provided by the company. Stock split in a ratio 1:2 was conducted on 1st December, 2017 and 1st April, 2018. EPS and DPS were retroactively adjusted.
 
The financial statement for the first half of the fiscal year ending May 2019 and many more about K.I Co., Ltd. will be described.
 
Key Points
 
 
 
Company Overview
I.K Co., Ltd. is a "marketing manufacturer," which conducts integrated business activities including product planning, manufacturing, selling and distribution through its original promotion strategy. It conducts 3 businesses: the manufacturer-vendor business, which sells products such as sundries, food product and cosmetics through diverse sales channels including co-op, mail-order firms, physical stores and television shopping, the SKINFOOD business, which sells cosmetics, and the IT Solutions business, which develops contact centers, etc. The company strives to establish a group management to make all stakeholders its fans by promoting "the increase of fans" as its corporate philosophy. 【1-1 Corporate history】 After spending his high school and college days in a "freewheeling" school environment, Mr. Hiroshi Iida (present chairman and CEO), who had a strong entrepreneurial spirit from the beginning, worked for a nonlife insurance company and went on to establish I.K Ltd. in May 1982. While working on the sales of various products, he opened an account of Aichi CO-OP Union in April 1983 on getting favors from people in charge of sales, and started trading with occupational co-ops. As the sales of flyers about a rechargeable cleaner, the first product, became a major hit, the horizontal expansion to other co-ops progressed, the number of items handled also increased and the business expanded rapidly. It got listed on the JASDAQ market in December 2001. Due to the increase in recognition and reliability after the listing, the company began supplying products to the mail-order systems of department stores and retailers in a full-fledged manner, steadily expanding sales outlets, and achieved sales increases for 25 consecutive terms until the fiscal year ended May 2007. However, as the Lehman's bankruptcy put the growth at halt, the company shifted to a "marketing manufacturer" that conducts integrated business activities including product planning, manufacturing, sales and distribution of products on its own using a unique promotion strategy and established "B to C channels" in addition to "B to B to C" to offer its products directly to customers, which allowed it to return to the growth track once again. The company is actively putting efforts in M&A such as making Prime Direct Inc., a major company for television shopping, into a wholly owned subsidiary in September 2014. 【1-2 Management philosophy】 【1-3 Business description】 I.K Co., Ltd. has three business segments: the manufacturer-vendor business, which sells sundries, food, cosmetics products, etc., the SKINFOOD Business, which sells cosmetics products and the IT Solutions Business, which develops contact centers, etc. (1) Manufacturer-vendor Business The company has two business formats, i.e., the "manufacturer-vendor business format," which provides cosmetics, apparels, shoes/bags, beauty and health related products, etc., planned and developed by the company as a manufacturer to a variety of sales outlets such as co-ops, mail-order companies, and stores, and the "manufacturer retail business format," which provides products to consumers directly using the company's website or the slots of television shopping of its subsidiaries. The company also offers products in overseas variety stores, drug stores, TV shopping, and their website mainly in Asia. No.1 hit product in the term ended May 2018. It is an EMS product that causes a maximum of 4,200 vibrations in a minute. It is well received by users, because they can do suitable training by setting the intensity out of 10 levels and choosing one out of 6 programs while the device is lightweight and compact. Due to the hit of this Butterfly Abs, the company completed “multichannel retailing," a business model using its sales channels. It proposes items that maximize individuality, beauty and brightness by makeup based on the concept "MAKE UP YOUR STYLE." "LB" is an acronym for Lady Bird, and the name represents the brand's hope to let happiness reach all the women using LB's cosmetics products as there is a European saying that "if a lady bird rests on your body, it brings happiness." It is one of the few brands that are 100% made in Japan, and the company is expanding its sales domestically and also working toward its full-scale cultivation in the Chinese market. Low-calorie food series that realize tasty and fun dieting, such as "low-calorie noodles" and "low-calorie porridge." Cosmetics series that, for the first time in history, is aimed to free (B ! FREE) users from skin troubles and stress from their daily lives with additive-free preservatives. Fitness brand aimed at preventing "the locomotive syndrome" and extending healthy lifespan. Brand that is easy to use, delicious, and healthy, under the concept "I found what I wanted." (2) SKINFOOD Business The wholly owned consolidated subsidiary Food Cosme Co., Ltd. is opening stores of Korean cosmetics brand's food cosmetics "SKINFOOD" mainly in station buildings in major cities of Japan. The number of stores as of the end of May 2018 is 22, which includes 20 directly managed stores and 2 FC stores. (3) IT Solutions Business The wholly owned consolidated subsidiary Alfa Com Co., Ltd. sells systems related to the development of contact centers, such as the voice call recording system "Voistore," the business version of LINE called "LINE WORKS," the chat system "M-Talk," etc. 【1-4 Characteristics and strengths: Business model as a marketing manufacturer】 The primary point characterizing the company is a business model as a "marketing manufacturer" which conducts integrated business activities including planning, manufacturing, sales, and distribution of products on its own with a unique promotion strategy. The company's business model is composed of the following 3 functions. (1) Powerful product development, discovery, and procurement The company is developing, discovering and procuring attractive products by taking advantage of information gained from a wide range of sales channels and experiences cultivated over 30 years. The "Development Approval Conference" is held once a month, and three teams of cosmetics, sundries and food with 7 to 8 members in each team, propose new products to officers and people in charge of sales. In their company where challenges are valued, each team proposes an average of 10 or more items each month based on freewheeling ideas, but not everything is approved. The company has set "10 rules for development," which stipulates "emphasis on originality" and "thorough differentiation" regarding product development, and the proposed product is strictly criticized based on them, and homework is given out sometimes. However, these processes train the staff members in charge of development and are leading to further enhancement of product development capabilities. (2) High marketing ability "High marketing ability" is playing a major role in developing a hit product. Test marketing is conducted using various sales channels to check whether candidate products actually sell well. By making innovations in various aspects such as package, timing, target and price and conducting new promotions, the company has been creating many hit products. (3) Various sales channels Rather than just proposing products to the various sales outlets mentioned above, they propose the best ways of selling and showcasing in other sales channels together with successful stories of those channels. They blend ideas unique to I.K co., Ltd. with the needs and feedbacks of customers and brush them up daily. It is a major feature of the company that it provides all solutions, which fit the sales channels, to customers including product selection, catalog and medium creation, quality control, order reception, logistics and customer service. While many other companies in the same industry specialize in planning and marketing of products, have only stores as their sales channels, and outsource manufacturing and distribution work to other companies, the company can execute a unique promotion strategy that they cannot imitate as the company can respond flexibly with the system and know-how. 【1-5 ROE Analysis】 Although the leverage declined, net income margin improved significantly due to the substantial increase in profits in the fiscal year ended May 2018 and ROE also rose. Moreover, the net income margin for the current term is projected to be 2.86% and fall from the previous term, however, it is expected to continue to achieve a high level of ROE.
 
 
First Half of the Fiscal Year May 2019 Earnings Results
Sales remained at the same level as the previous term. Profits declined as sales efficiency fell and selling, general and administrative expenses increased. Sales were 9,356 million yen, up 0.9% year on year. In the manufacturer-vendor business, sales remained at the same level as the previous year. The sales efficiency of "Butterfly Abs," which is the main product in home shopping, dropped. Gross profit margin rose together with gross profit, but selling, general and administrative expenses could not be absorbed, resulting in a fall in operating income by 57.9% year on year to 218 million yen. The forecasts for the first half of the term and the full year were revised downwardly in October 2018. The increase in the broadcast slots for home shopping, test-marketing of new products, etc. led to the rise in the ratio of advertising expenses to sales. For the second quarter (September-November), sales and profit declined on a quarterly basis. ① Manufacturer-Vendor Business Sales grew and profit dropped. While the overseas route saw a decline in sales due to the slowdown in demand from foreign tourists in Japan and delay in CFDA registration in China, increased sales in television/WEB routes allowed the manufacturer-vendor business as a whole to have improved sales. As previously mentioned, advertising expenses rose as use of television media was increased in order to improve sales through home shopping, but sufficient profits could not be secured as a result of dropped sales efficiency of home shopping (MR = Media Ration, sales ÷ cost of media). ② SKINFOOD Business Sales and profit decreased. In October 2018, SKINFOOD Co., Ltd. (in South Korea), which is the franchiser of the SKINFOOD business, filed for rehabilitation proceedings (equivalent to Japan's civil rehabilitation proceedings) in a court in Seoul. Since the court made the decision to start the rehabilitation proceedings in the following week and the factories resumed their operations, there was no delay in the product supply. As a result, the sales of the stores in Japan were almost at the same level as the previous year. However, profits declined as a result of slowdown in demand from foreign tourists in Japan, which caused the sales of the operation of stores for foreign tourists to drop. The number of stores at the end of November 2018 was 23 (20 in the same period of the previous year) including 21 directly managed stores (20 in the same period of the previous year) and 2 franchise stores (3 in the same period of the previous year). ③ IT Solutions Business Sales and profit declined The sales of the main products, Voistore (call recording system) and M-Talk (chat system), remained favorable. However, operating loss expanded since the selling, general and administrative ratio dropped 0.1 points due to increased advertising expenses (product introduction through exhibitions), etc. Due to an increase in inventories, current assets rose 278 million yen from the end of the previous term. Noncurrent assets decreased 22 million yen from the end of the previous term, and total assets rose 255 million yen to 6,544 million yen from the end of the previous term. Total liabilities were 3,948 million yen, up 183 million yen from the end of the previous term due to an increase in debts. Net assets increased 72 million yen to 2,596 million yen from the end of the previous term as a result of increased retained earnings. Equity ratio dropped 0.4% from the end of the previous term to 39.7%. The decrease in profit and trade payables caused operating CF and free CF to turn negative. Financing CF turned positive due to the augmentation of short and long-term borrowings. The cash position was nearly unchanged.
 
 
Fiscal Year May 2019 Earnings Estimates
Sales grew and profit dropped As previously mentioned, the full-year earnings forecast was revised downwardly. However, the company considers the difference between the results and forecast for the second half of the term to be insignificant. Sales are expected to be 19,947 million yen, up 8.8% year on year, and operating income is projected to decrease 7.5% year on year to 831 million yen. The amount of dividend that the company will pay remains unchanged, i.e., 12.00 yen/share, up 2 yen/share year on year. The estimated payout ratio is 15.7%. (2) Strategies for each segment in the second half of the term ◎ Manufacturer-Vendor Business 1. Increase the sales efficiency of home shopping The company will strive to improve MR (sales/cost of media) by starting the sale of "Butterfly Abs 2," a renewal version of Butterfly Abs, and the thermal vest "Speed Heat." Through functional enhancement and intensive placement of ads of Butterfly Abs 2, which is to be released in April 2019 at the same price, the company aims to make it a hit product. Generally, MR of 2.0 is considered to be the break-even point, but the company expects a rise in MR from the second half of the term onward through the introduction of the thermal vest "Speed Heat" and Butterfly Abs 2. 2. Promotion of multichannel retailing with home shopping as the starting point The company considers that a new business model "multichannel retailing with home shopping as the starting point" was completed. While Butterfly Abs was the only product handled in home shopping in the previous term, the company was able to secure effective broadcast slots as it completed creating a profitable product portfolio with products such as "Butterfly Abs 2," "Ashi-tsura Night" (leg supporter for night), "LOCOX" (walking shoes) and "Speed Heat" (thermal vest), and it expects MR, which had been sluggish in the first half of the term, to improve. 3. Sales expansion of cosmetics products, mainly LB ◆Domestic The number of stores handling the products of "LB" is 1,930 as of the interim fiscal period, but it is estimated to expand to 2,500 by the end of May 2019. In addition, the company will expand the product lineup by releasing two new colors for "Brush-shaped Tint Rouge" and "Power of Eyeliner Liquid" in March and May, respectively. ◆Overseas Also, the company started the sale of "B!FREE+," a skincare brand for the extremely sensitive skin. It was ranked No.1 on Japan's largest comprehensive website on cosmetics/beauty right after its release, and its further growth is anticipated. However, the permission from CFDA (China Food and Drug Administration) for the makeup cosmetics "LB" has not yet been obtained. 4. Sales enhancement of self-developed products in manufacturer-vendor business The company will continue to enhance the development and sales of self-developed products (PB (Private Brand) products) such as food and miscellaneous goods, in order to improve the gross profit margin. The ratio of PB products rose from 33.7% at the end of the previous term to 45.4% at the end of the first half of the current term, up 11.7 points. The company aims to grow the ratio to 60%. ◎ SKINFOOD Business 1. Focus on improving profitability of existing stores By encouraging new visitors to the store to become "customers" or "clients," and sublimate them into "fans," which is their corporate philosophy. The company will focus on improving the profitability of the existing stores by encouraging repeated visit by issuing "Refer-a-Friend cards" and "sample coupons," allowing customers to obtain a pre-paid card used only the store, holding events for customers during the golden week, etc. 2. Production of memorable stores The company will strengthen its service by ensuring that salesclerks tell their names when serving customers ("thank you" in both directions). It will check on it through mystery shoppers every two months. In addition, it will make efforts in obtaining a greater number of followers on LINE and Twitter, and create an official Instagram account. 3. Expansion of sales channel The company will focus on expanding its EC sales channels by opening more stores on major EC websites such as Amazon, ZOZOTOWN and ASKUL, and also appearing on gift-type catalogues. ◎ IT Solutions Business 1. Business aspect The company will expand the installation and improve the efficiency of the chat system "M-Talk," which is becoming increasingly popular among major companies. It will start a unique service to stabilize the management base through improvement in the earnings structure. By utilizing the case of the new version of "Voistore TOV," it will strengthen the sales of the call recording system "Voistore." 2. Management aspect The company will continue to discuss the management system suitable for business expansion. It is considering the need to organize and raise the level of each individual.
 
 
Conclusions
The forecasts for the first half of the term and the full year were revised downwardly, but the revision made to the full-year forecast was mostly to adjust the forecast for the first half of the term and the company is confident that the second half of the term will see a steady growth. It is because the company has completed a new business model "multichannel retailing with television shopping as the starting point." As the previous report said "the company's ability to produce hit products in a stable manner becomes the key to success," the establishment of a profitable product portfolio, which includes products such as "Butterfly Abs 2," is also a notable point. We expect favorable results from the third quarter onward. On the other hand, it is a matter of concern that the permission from the CFDA (China Food and Drug Administration) for the makeup cosmetics "LB," which is anticipated to contribute greatly to the company's medium-to-long-term growth, has not yet been obtained. We would like to watch over its progress as the company expects to get the permission around March.
 
 
<Reference: Regarding corporate governance>
◎ Corporate Governance Report Last updated: December 14, 2018 <Basic Policy> While corporate governance is expected to function effectively, the company strives to become a reliable firm by improving its management foundation, maintaining high ethics and increasing the transparency of the management further in order to fulfil the social mission and responsibility as a listed company. Also, the company considers the establishment of a management structure that can respond to the changes in the business environment fast and accurately as one of the important business challenges, and it is making efforts in information sharing from many sides by holding a regular meeting of Board of Directors (once/month), an extraordinary meeting of Board of Directors (as per the need), an in-house officers meeting (once/week) with regular directors (including directors serving as audit and supervisory committee members) and executive officers, and a top meeting (once/week) composed of people from team mangers post or above. <Reasons for Non-compliance with the Principles of the Corporate Governance Code (Excerpts)> <Disclosure Based on the Principles of the Corporate Governance Code (Excerpts)>
 
Disclaimer
This report is intended solely for information purposes, and is not intended as a solicitation for investment. The information and opinions contained within this report are made by our company based on data made publicly available, and the information within this report comes from sources that we judge to be reliable. However, we cannot wholly guarantee the accuracy or completeness of the data. This report is not a guarantee of the accuracy, completeness or validity of said information and opinions, nor do we bear any responsibility for the same. All rights pertaining to this report belong to Investment Bridge Co., Ltd., which may change the contents thereof at any time without prior notice. All investment decisions are the responsibility of the individual and should be made only after proper consideration.
Copyright (C) 2019 Investment Bridge Co., Ltd. All Rights Reserved.
 
 
PAGE TOP