- Net Sales: ¥3.03B
- Operating Income: ¥171M
- Net Income: ¥227M
- EPS: ¥99.66
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥3.03B | ¥3.23B | -6.2% |
| Cost of Sales | ¥2.16B | ¥2.22B | -3.1% |
| Gross Profit | ¥877M | ¥1.01B | -13.1% |
| SG&A Expenses | ¥705M | ¥670M | +5.2% |
| Operating Income | ¥171M | ¥338M | -49.4% |
| Non-operating Income | ¥45M | ¥47M | -2.8% |
| Non-operating Expenses | ¥2M | ¥2M | -19.7% |
| Ordinary Income | ¥215M | ¥382M | -43.7% |
| Profit Before Tax | ¥344M | ¥400M | -14.0% |
| Income Tax Expense | ¥117M | ¥118M | -1.0% |
| Net Income | ¥227M | ¥282M | -19.5% |
| Net Income Attributable to Owners | ¥227M | ¥282M | -19.5% |
| Total Comprehensive Income | ¥208M | ¥280M | -25.7% |
| Depreciation & Amortization | ¥30M | ¥27M | +13.0% |
| Interest Expense | ¥2M | ¥1M | +27.0% |
| Basic EPS | ¥99.66 | ¥120.84 | -17.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥5.24B | ¥5.31B | ¥-78M |
| Cash and Deposits | ¥3.33B | ¥2.76B | +¥569M |
| Non-current Assets | ¥4.05B | ¥4.17B | ¥-123M |
| Property, Plant & Equipment | ¥1.57B | ¥1.59B | ¥-22M |
| Intangible Assets | ¥43M | ¥33M | +¥11M |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥544M | ¥480M | +¥63M |
| Financing Cash Flow | ¥-191M | ¥-338M | +¥147M |
| Item | Value |
|---|
| Book Value Per Share | ¥2,704.99 |
| Net Profit Margin | 7.5% |
| Gross Profit Margin | 28.9% |
| Current Ratio | 280.3% |
| Quick Ratio | 280.3% |
| Debt-to-Equity Ratio | 0.50x |
| Interest Coverage Ratio | 98.22x |
| EBITDA Margin | 6.6% |
| Effective Tax Rate | 34.0% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | -6.2% |
| Operating Income YoY Change | -49.3% |
| Ordinary Income YoY Change | -43.8% |
| Net Income Attributable to Owners YoY Change | -19.5% |
| Total Comprehensive Income YoY Change | -25.8% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 2.62M shares |
| Treasury Stock | 333K shares |
| Average Shares Outstanding | 2.28M shares |
| Book Value Per Share | ¥2,704.95 |
| EBITDA | ¥201M |
| Item | Amount |
|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥70.00 |
| Segment | Revenue | Operating Income |
|---|
| RealEstateRent | ¥30M | ¥18M |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥6.70B |
| Operating Income Forecast | ¥400M |
| Ordinary Income Forecast | ¥470M |
| Net Income Attributable to Owners Forecast | ¥350M |
| Basic EPS Forecast | ¥152.18 |
| Dividend Per Share Forecast | ¥76.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: A soft FY2026 Q2 with sharp operating margin compression and low ROE, partly cushioned by strong operating cash flow and ample liquidity. Revenue declined 6.2% YoY to 30.31, while operating income fell 49.3% YoY to 1.71 and ordinary income decreased 43.8% YoY to 2.15. Net income declined 19.5% YoY to 2.27 (EPS 99.66 JPY), helped by non-operating income of 0.45 including 0.22 of dividend income. Gross profit was 8.77, implying a 28.9% gross margin; SG&A was 7.05, yielding operating income of 1.71. Operating margin compressed to 5.6% from roughly 10.4% a year ago, a contraction of about 478 bps. Ordinary income margin stood at 7.1% and net margin at 7.5%, with non-operating items contributing about 20% of ordinary profit. ROE is low at 3.7%, driven by modest net margin (7.5%), low asset turnover (0.326x), and conservative leverage (1.50x). Cash generation was a bright spot: operating cash flow reached 5.44, 2.39x net income, indicating high earnings quality in the quarter. Liquidity remains strong with cash of 33.31, current assets of 52.36, and a current ratio of 280%, while interest coverage is very high at 98x. Balance sheet conservatism is evident with total liabilities of 30.90 and owners' equity of 61.95 (A/E ~1.50x). However, capital efficiency is weak; ROIC is 3.7%, below the 5% warning threshold. The quarter’s weak operating leverage (SG&A ratio elevated at ~23.3%) and reliance on non-operating income for profit support are notable headwinds. Forward-looking, improving project execution, cost control, and mix are needed to restore operating margins and raise ROIC above the 5–8% comfort range. The strong cash position provides resilience to navigate softer demand and invest selectively. Dividend sustainability appears adequate given cash/OCF, but the calculated payout ratio of 80.9% looks elevated against profit pressure and sub-5% ROIC. Data gaps (e.g., working capital details, segment disclosure) limit deeper diagnostics but do not change the cautious quality-over-quantity takeaway.
DuPont (ROE = NPM × Asset Turnover × Leverage): 3.7% = 7.5% × 0.326 × 1.50x. The largest change driver versus last year is net profit margin via operating margin compression: operating income fell ~49% on a 6% revenue decline, indicating negative operating leverage and likely pricing/mix or cost pressure. Business drivers likely include weaker volumes, project timing, and fixed-cost under-absorption that lifted the SG&A-to-sales ratio to ~23.3%, versus a higher operating margin (~10.4%) in the prior-year period. Asset turnover is also weak (0.326x), reflecting a balance sheet heavy in cash (33.31) and investment securities (18.87) relative to H1 revenue scale, which depresses efficiency. Leverage remains conservative (Assets/Equity ~1.50x), providing limited ROE boost. Sustainability: the margin compression appears cyclical/project-timing related rather than purely structural; partial recovery is plausible if orders normalize and cost containment improves. However, absent efficiency improvements or portfolio pruning, asset turnover will likely remain a headwind. Watch for SG&A growth outpacing revenue; in this quarter, the sharp profit drop despite modest sales decline flags cost inflexibility and adverse mix.
Top-line contracted 6.2% YoY to 30.31, indicating softer demand and/or delayed project recognition. Operating profit declined 49.3% to 1.71 and ordinary profit 43.8% to 2.15, underscoring negative operating leverage. Net income decreased 19.5% to 2.27, cushioned by non-operating income (0.45) and a normalized tax rate (~34%). Profit quality tilts more to recurring operations than one-off gains; dividend income (0.22) supported ordinary profit but does not mask the operating shortfall. Revenue sustainability hinges on order intake and execution timing; absent segment/backlog data, near-term trend looks flat-to-soft. Margin outlook: gross margin at 28.9% is decent, but operating margin at 5.6% needs recovery toward high single-digits to rebuild ROE. Efficiency improvement (asset turnover 0.326x) and cost control are key levers. With a strong cash buffer, the company can pursue selective investments or cost restructuring to support medium-term growth. Near-term guidance not provided; bias is cautious until margin stabilization is evidenced.
Liquidity is robust: current assets 52.36 vs current liabilities 18.68 imply a current ratio of 280.3% and quick ratio of 280.3%. No warning on current ratio (<1.0) or leverage (D/E 0.50x reported); interest coverage is very strong at 98.22x. Maturity mismatch risk is low: short-term loans of 2.00 are fully covered by cash of 33.31, and working capital stands at 33.68. Total liabilities are 30.90 against equity of 61.95, keeping financial leverage modest (A/E ~1.50x). Noncurrent liabilities of 12.22 are manageable given liquidity. Off-balance sheet obligations are not disclosed; no specific guarantees/commitments reported in the provided data. Overall solvency is strong, providing resilience despite margin pressure.
Earnings quality is high this quarter: OCF/Net Income is 2.39x (5.44 vs 2.27), suggesting cash conversion strength, likely aided by working capital release; detailed drivers are unreported. Implied free cash flow is strong at about 5.16 (OCF 5.44 minus capex 0.28), comfortably exceeding financing cash outflows of -1.91 (likely dividends and minor debt service/share repurchases). No signs of aggressive working capital manipulation are evident from the limited data, but the lack of receivables/inventories detail constrains verification. Capex appears modest at 0.28, consistent with an asset-light profile. Cash and deposits of 33.31 provide substantial dry powder for investment or shareholder returns without stressing liquidity.
The calculated payout ratio is 80.9%, which is elevated versus a conservative benchmark (<60%). While DPS and total dividends paid are unreported, financing CF of -1.91 and a token share repurchase (-0.01) imply ongoing shareholder returns. On cash metrics, implied FCF of ~5.16 would cover likely dividends with headroom; however, coverage is sensitive to profit/cash normalization if working capital tailwinds fade. Given ROIC at 3.7% (<5% warning), prioritizing investment in margin/efficiency over incremental payout would enhance long-term sustainability. Policy outlook: absent explicit guidance, expect stable-to-cautious dividends, supported by cash but capped by low capital efficiency and profit volatility.
Business Risks:
- Demand softness and project timing risk leading to revenue volatility (-6.2% YoY).
- Operating margin pressure (5.6%) from fixed-cost inflexibility and adverse mix.
- Dependence on non-operating income (20% of ordinary income) including dividend income (0.22).
- Execution risk on large projects that can swing quarterly profitability.
- Supply chain and component cost fluctuations impacting gross margin.
Financial Risks:
- Low ROIC at 3.7% indicates suboptimal capital efficiency.
- Potential equity price/valuation risk in investment securities (18.87) affecting comprehensive income.
- Earnings sensitivity to working capital swings despite current OCF strength.
- Dividend sustainability risk if payout (~80.9%) persists amid lower profits.
Key Concerns:
- Sharp operating margin contraction (~-478 bps YoY).
- Asset turnover at 0.326x dampening ROE despite strong balance sheet.
- Reliance on cash reserves to bridge earnings softness rather than structural profit improvement.
Key Takeaways:
- Quarter marked by significant operating margin compression; profit heavily protected by non-operating income and tax rate normalization.
- ROE at 3.7% and ROIC at 3.7% highlight capital efficiency issues; improvement requires margin recovery and better asset utilization.
- Liquidity is very strong (cash 33.31; current ratio 280%), providing cushion and optionality.
- Cash flow quality robust (OCF/NI 2.39x) with implied FCF ~5.16, supporting near-term dividends/repayments.
- Non-operating income (dividends 0.22) meaningful at ~20% of ordinary profit; sustainability depends on investee distributions.
Metrics to Watch:
- Order intake and backlog conversion to gauge near-term revenue trajectory.
- Operating margin trend and SG&A-to-sales ratio for cost discipline.
- Working capital movements (receivables, inventories, payables) underpinning OCF.
- ROIC progression toward >5–8% and asset turnover improvement.
- Non-operating income stability (dividend income, other financial income) and equity securities valuation impacts.
Relative Positioning:
Within electrical/communications equipment/system integrators, the company exhibits superior liquidity and low leverage but lags peers on ROIC/ROE due to weak operating leverage and low asset turnover; near-term positioning is defensive, underpinned by cash rather than earnings momentum.
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