- Net Sales: ¥11.46B
- Operating Income: ¥826M
- Net Income: ¥502M
- EPS: ¥54.74
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥11.46B | ¥15.63B | -26.7% |
| Cost of Sales | ¥9.33B | ¥13.05B | -28.5% |
| Gross Profit | ¥2.12B | ¥2.59B | -17.9% |
| SG&A Expenses | ¥1.30B | ¥1.24B | +4.7% |
| Operating Income | ¥826M | ¥1.35B | -38.7% |
| Non-operating Income | ¥127M | ¥113M | +12.6% |
| Non-operating Expenses | ¥18M | ¥6M | +191.0% |
| Ordinary Income | ¥934M | ¥1.45B | -35.8% |
| Profit Before Tax | ¥853M | ¥1.45B | -41.3% |
| Income Tax Expense | ¥351M | ¥468M | -24.9% |
| Net Income | ¥502M | ¥987M | -49.1% |
| Net Income Attributable to Owners | ¥502M | ¥986M | -49.1% |
| Total Comprehensive Income | ¥721M | ¥939M | -23.2% |
| Interest Expense | ¥3M | ¥4M | -20.5% |
| Basic EPS | ¥54.74 | ¥107.69 | -49.2% |
| Dividend Per Share | ¥25.00 | ¥25.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥16.69B | ¥20.58B | ¥-3.89B |
| Cash and Deposits | ¥5.69B | ¥6.09B | ¥-404M |
| Accounts Receivable | ¥2.17B | ¥2.80B | ¥-626M |
| Non-current Assets | ¥10.90B | ¥9.72B | +¥1.18B |
| Property, Plant & Equipment | ¥3.27B | ¥3.29B | ¥-22M |
| Item | Value |
|---|
| Book Value Per Share | ¥2,112.70 |
| Net Profit Margin | 4.4% |
| Gross Profit Margin | 18.5% |
| Current Ratio | 265.8% |
| Quick Ratio | 265.8% |
| Debt-to-Equity Ratio | 0.42x |
| Interest Coverage Ratio | 290.33x |
| Effective Tax Rate | 41.1% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | -26.7% |
| Operating Income YoY Change | -38.7% |
| Ordinary Income YoY Change | -35.7% |
| Net Income Attributable to Owners YoY Change | -49.1% |
| Total Comprehensive Income YoY Change | -23.2% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 10.20M shares |
| Treasury Stock | 1.02M shares |
| Average Shares Outstanding | 9.18M shares |
| Book Value Per Share | ¥2,112.69 |
| Item | Amount |
|---|
| Q2 Dividend | ¥25.00 |
| Year-End Dividend | ¥35.00 |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥31.00B |
| Operating Income Forecast | ¥2.20B |
| Ordinary Income Forecast | ¥2.40B |
| Net Income Attributable to Owners Forecast | ¥1.60B |
| Basic EPS Forecast | ¥174.45 |
| Dividend Per Share Forecast | ¥30.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: Soft quarter with notable margin compression and a sharp earnings drop amid revenue contraction, though the balance sheet remains robust. Revenue fell 26.7% YoY to 114.55, while operating income declined 38.7% YoY to 8.26 and net income dropped 49.1% YoY to 5.02. Gross profit was 21.23, yielding a gross margin of 18.5%. Operating margin stood at 7.2% and net margin at 4.4%. Using reported growth rates to back-solve last year’s figures, operating margin compressed by roughly 142 bps YoY (from ~8.6% to 7.2%). Net margin compressed by about 193 bps YoY (from ~6.3% to 4.4%). Ordinary income was 9.34, supported by net non-operating gains of about 1.09 (non-op income 1.27 less non-op expenses 0.18), indicating some reliance on non-core items. The effective tax rate was elevated at 41.1%, further pressuring bottom line. ROE printed at a modest 2.6%, reflecting a combination of low asset turnover (0.415) and thin net margins (4.4%), with limited leverage (1.42x). ROIC was 3.5%, below the 5% warning threshold, signaling subpar capital efficiency. Liquidity is a strength: current ratio is 266% with cash and receivables covering current liabilities. Interest coverage is extremely strong at ~290x, and D/E is conservative at 0.42x. Earnings quality cannot be verified due to unreported cash flows; OCF/NI and FCF are unavailable. The calculated payout ratio of 121.9% appears stretched against H1 earnings, raising sustainability questions absent clear FCF support. Forward-looking, management needs to stabilize volumes and project margins, lower tax friction, and lift ROIC above cost of capital to re-rate.
DuPont ROE = Net Profit Margin × Asset Turnover × Financial Leverage = 4.4% × 0.415 × 1.42 = ~2.6%. The largest adverse change is most likely in Net Profit Margin, given net income fell 49.1% vs revenue down 26.7%, implying negative operating leverage and higher tax drag. Business drivers include weaker volumes, tighter project margins, and an elevated effective tax rate (41.1%) that further compressed net margin; non-operating gains partly cushioned ordinary income, but not enough to offset core margin pressure. Asset turnover also weakened as sales contracted on a relatively stable asset base, while leverage remained low and unchanged in direction (D/E 0.42x). The margin compression (operating margin down ~142 bps YoY to 7.2%; net margin down ~193 bps to 4.4%) appears cyclical/operational rather than one-off, tied to demand softness and cost structure absorption; sustainability depends on order intake recovery and cost control. Watch for SG&A ratio creep: current SG&A-to-sales is 11.3%; without the prior period, we cannot quantify YoY growth vs revenue, but the steeper operating profit decline signals SG&A and/or gross margin pressure outpacing sales.
Top-line contracted 26.7% YoY to 114.55, indicating weaker demand or slower project progress. Gross margin is 18.5%, but operating margin fell to 7.2%, evidencing negative operating leverage. Ordinary income (9.34) benefited from net non-operating gains (~1.09), highlighting partial reliance on non-core items. Net income fell 49.1% to 5.02, amplified by a 41.1% effective tax rate. Revenue visibility and sustainability are unclear given lack of backlog disclosure; current asset turnover at 0.415 suggests slower throughput. Outlook hinges on order recovery, execution discipline on fixed-price contracts, and stabilization of material and subcontracting costs. Non-operating income (interest 0.33, dividends 0.27) is supportive but not a structural growth driver.
Liquidity is strong: current ratio 265.8% and quick ratio 265.8% (no inventories reported), with working capital of 104.09. No warning on Current Ratio (<1.0) or D/E (>2.0); D/E is conservative at 0.42x. Cash and deposits (56.89) plus receivables (21.74) total 78.63, comfortably exceeding current liabilities (62.79), limiting near-term refinancing risk. Short-term loans are modest at 3.55; long-term debt not disclosed. Interest coverage is robust at 290.33x (vs >5x benchmark). Maturity mismatch risk appears low given liquid assets cover short-term obligations. No off-balance sheet obligations were disclosed in the data provided.
OCF, FCF, and working capital movements are unreported; thus OCF/NI, FCF coverage, and accruals cannot be assessed. We cannot test OCF/NI < 0.8 threshold or evaluate whether working capital shifts drove earnings. Given elevated payout ratio (121.9%) and lower earnings, dividend affordability depends on cash generation, which is not disclosed. No apparent signs of working capital manipulation can be identified without cash flow detail; note that high cash balance (56.89) supports liquidity but not necessarily recurring OCF quality.
Calculated payout ratio is 121.9%, above the <60% benchmark, implying potential stress if this reflects the annual policy against current earnings run-rate. FCF coverage is not calculable due to unreported OCF and capex. With ROE at 2.6% and ROIC at 3.5%, reinvestment returns are low; continuing a high payout would likely depend on stable cash inflows and balance sheet capacity rather than earnings growth. Until cash flow data is available, sustainability is uncertain; any commitment to maintain dividends should be weighed against the weaker H1 profitability.
Business Risks:
- Project execution and fixed-price contract risk leading to margin slippage
- Order backlog and pipeline uncertainty amid a 26.7% revenue decline
- Input cost volatility (materials, subcontracting) impacting gross margin
- Labor availability and wage inflation pressures on SG&A and COGS
- Customer concentration or public sector budget timing (sector typical)
Financial Risks:
- Earnings variability with high effective tax rate (41.1%) pressuring net income
- Dividend payout (121.9%) potentially exceeding earnings capacity
- Capital efficiency risk with ROIC at 3.5% (<5% warning)
- Reliance on non-operating gains to support ordinary income in a weak quarter
Key Concerns:
- Margin compression: operating margin down ~142 bps YoY; net margin down ~193 bps
- ROE at 2.6% and asset turnover at 0.415 indicate subdued profitability and throughput
- Cash flow opacity: OCF/FCF unreported limits earnings quality validation
- Potential further downside if order intake and utilization do not recover
Key Takeaways:
- Core profitability weakened: operating income down 38.7% on a 26.7% revenue drop
- Margins compressed with net margin at 4.4% and high tax rate weighing on EPS
- Balance sheet is strong (current ratio 266%, D/E 0.42x, interest cover ~290x)
- ROIC at 3.5% flags capital efficiency below threshold
- Dividend sustainability uncertain with payout ratio at 121.9% and cash flows undisclosed
Metrics to Watch:
- Order backlog and new orders (book-to-bill)
- Gross margin and SG&A-to-sales trend
- Effective tax rate normalization
- OCF/Net Income and FCF after capex
- Project pipeline mix (public vs private; fixed-price vs cost-plus)
Relative Positioning:
Within domestic engineering/construction peers, the company exhibits above-average liquidity and low leverage but currently weaker profitability (ROE 2.6%, ROIC 3.5%) and softer operating leverage. Visibility is hampered by absent cash flow disclosure, placing it at a disadvantage versus peers with clearer FCF support for dividends.
This analysis was auto-generated by AI. Please note the following:
- No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
- Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
- At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis