Ns United Kaiun Kaisha,ltd.TSE: 9110

Notice Concerning Revision to Operating Performance Forecasts and Dividend Forecasts for the Fiscal Year Ending March 2026

· Issued by Ns United Kaiun Kaisha,ltd.

Note: This document has been translated from the Japanese original for reference purposes only. In the event of any discrepancy between this translated document and the Japanese original, the original shall prevail.

January 30, 2026

Notice Concerning Revision to Operating Performance Forecasts and Dividend Forecasts for the Fiscal Year Ending March 2026

Company name: NS UNITED KAIUN KAISHA, LTD.

Listing: Tokyo Stock Exchange (TSE) Prime Market Securities code: 9110 URL: https://www.nsuship.co.jp

Representative: Kazuma Yamanaka, President and Representative Director

Inquiries: Shizuhiko Ishida, Group Manager, Corporate Strategy & Planning Group Phone: 81-3-6895-6411

The company has decided to revise its forecasts announced on October 31, 2025, on our consolidated operating performance and dividend distribution for the fiscal year ending March 2026.

  1. Revision of Operating Performance Forecasts
    1. Revision of consolidated operating performance forecast for the fiscal year ending March 2026

      (April 1, 2025-March 31, 2026) (Million yen)

      Revenues

      Operating

      Profit

      Ordinary

      Profit

      Profit Attributable to

      Owners of Parent

      Profit per Share

      (yen)

      Previous forecast (A)

      (as announced on October 31, 2025)

      212,000

      18,500

      16,500

      18,900

      802.02

      Revised forecast (B)

      224,000

      18,900

      17,100

      20,800

      882.64

      Change (B - A)

      12,000

      400

      600

      1,900

      -

      Percentage change (%)

      5.7

      2.2

      3.6

      10.1

      -

      Reference: Results of previous fiscal year

      (The fiscal year ended March

      2025)

      247,408

      20,224

      19,015

      18,621

      790.18

    2. Reason for announcement

    In the business environment surrounding our company, business results in the first half of the fiscal year exceeded initial forecasts, mainly due to firm demand for transportation of iron ore and grain, which are major cargoes. In the second half of the fiscal year, the shipping market experienced a period of demand from September onward, and shipments from Brazil and Australia, which were at their peak in December, remained firm, mainly for large vessels. In addition, the yen continued to weaken, and net sales and profit at each stage in the consolidated cumulative third quarter of the fiscal year exceeded forecasts.

    As for the dry bulk market in the fourth quarter, although the market is expected to decline due to seasonal factors such as the onset of Chinese New Year and the stagnation of iron ore and grain shipments due to the rainy season in South America, the consolidated cumulative results for the third quarter under review were

    stronger than expected. Therefore, the Company has revised the full-year consolidated earnings forecast for the fiscal year ending March 2026 announced on October 31, 2025, as described above.

    (Note 1) Above forecast is based on available information as of the release date of this report. The actual

    operating performance may be different from this forecast statement, due to various unforeseen factors. (Note 2) Please refer to "Consolidated Financial Results for the Nine Months Ended December 31, 2025 (Under

    Japanese GAAP)" released on January 30, 2026, for the assumptions on the conversion rate to U.S. dollars and fuel oil prices.

  2. Revision of Dividend Distribution Forecast
  1. Revision of dividend forecast for the fiscal year ending March 2026

    Annual dividends (yen)

    2nd quarter-end

    Fiscal-year end

    Total

    Previous forecast

    (as announced on October 31, 2025)

    140.00

    245.00

    Revised forecast

    160.00

    265.00

    Actual results for the current fiscal year

    105.00

    Reference: Actual results for the previous fiscal year

    (the fiscal year ended March 2025)

    115.00

    125.00

    240.00

  2. Reason for announcement

The company has positioned the return of profits to shareholders as one of the important management policies and has made it a basic policy to continuously return profits to shareholders in accordance with business performance while securing the internal reserve necessary to achieve stable corporate growth and to respond to changes in the business environment in the future. The company will consider further

strengthening the return to shareholders with a dividend payout ratio of 30% as the standard for consolidated business results.

The dividend forecast for the fiscal year ending March 31, 2026, has been revised from the most recent dividend forecast considering the above revised earnings forecast. The year-end dividend is expected to be 160 yen per share, up 20 yen from the previous forecast of 140 yen per share, for an annual dividend of 265 yen per share.

(Note 1) Above forecast is based on available information as of the release date of this report.

The actual dividend distribution may be different from this forecast statement, due to various unforeseen factors.

(Note 2) The company sets September 30 and March 31 as record dates of dividend distribution.

(End)

Company analysis

Earlier from Ns United Kaiun Kaisha,ltd

All Ns United Kaiun Kaisha,ltd news releases