NITTO BOSEKI (3110) FY2026 Q3 Earnings Report

Quick View

Executive Summary

This quarter was characterized by growth in both revenue and operating income in the core business, as well as a sharp, one-time increase in net income primarily attributable to gains on the sale of fixed assets. Revenue was ¥875.9B (+7.5% YoY), while operating income was ¥149.3B (+26.4% YoY), resulting in an operating margin of 17.0%, an improvement from 14.5% in the previous year. Ordinary income was ¥152.4B (+15.5% YoY), while net income rose significantly to ¥354.5B. However, this increase was primarily attributable to extraordinary income of ¥347.6B, including a ¥341.6B gain on the sale of fixed assets; it should therefore be evaluated separately from sustainable earnings growth.

Factors Driving Performance Changes

【Revenue】Revenue increased 7.5% YoY to ¥875.9B. Although a segment breakdown has not been disclosed, progress toward the full-year forecast of ¥1,200.0B (+10.1% YoY) was 73.0%, a level broadly in line with seasonality.

【Profitability】Operating income increased 26.4% YoY to ¥149.3B, significantly outpacing revenue growth, supported by fixed-cost absorption and improved profitability. The gross margin was 39.6%, while the SG&A expense ratio was 22.6%. Ordinary income increased 15.5% YoY to ¥152.4B, with non-operating expenses, including ¥6.1B in interest expenses, partially offsetting the increase. Net income surged 272.7% YoY to ¥354.5B, primarily due to extraordinary income of ¥347.6B, centered on a ¥341.6B gain on the sale of fixed assets, a temporary factor. Excluding this item, profit before tax remained broadly at the level of ordinary income. In conclusion, the core business achieved higher revenue and profit, while reported net income was significantly boosted by a one-time factor.

Key Financial Indicators

【Profitability】The operating margin of 17.0% improved from 14.5% in the same period of the previous year, while the ordinary income margin was 17.4%. However, the net profit margin of 40.5%, together with ROE of 20.7%, was heavily affected by the ¥341.6B gain on the sale of fixed assets and should be evaluated separately from sustainable earnings power.【Cash Flow Quality】Accounts receivable of ¥388.6B and inventories of ¥149.8B indicate a large working capital base. Raw materials also reached ¥334.6B, suggesting that cash-generation quality may not have improved to the same extent as net income growth.【Investment Efficiency】Construction in progress of ¥96.9B accounted for 11.6% of property, plant and equipment of ¥837.2B, indicating the existence of an investment pipeline; however, the operating status cannot be determined from the financial results data.【Financial Soundness】The equity ratio was 62.9%. Current assets of ¥1,533.7B compared with current liabilities of ¥477.8B resulted in an extremely high current ratio. Interest-bearing debt consisted primarily of ¥256.6B in long-term borrowings and ¥100.0B in bonds, indicating that the overall financial foundation is solid.

Cash Flow Analysis

As cash flow statement data have not been disclosed, fund movements are analyzed based on changes in the balance sheet. Cash and deposits increased substantially to ¥544.0B from ¥285.5B in the previous year, apparently primarily due to cash inflows from the sale of fixed assets. Meanwhile, accounts receivable increased to ¥388.6B from ¥327.4B in the previous year, and inventories increased to ¥149.8B from ¥132.1B, suggesting that the expansion of working capital accompanying revenue growth may have placed some pressure on cash efficiency. Property, plant and equipment increased to ¥837.2B from ¥774.0B, while construction in progress expanded to ¥96.9B, confirming the continuation of capital investment. Net assets increased to ¥1,713.6B. In addition to the accumulation of retained earnings, an increase in the valuation difference on securities contributed to the strengthening of shareholders’ equity.

Earnings Quality

Of net income of ¥354.5B, ordinary income, which reflects recurring earnings power, was only ¥152.4B. The primary source of the difference was extraordinary income of ¥347.6B, centered on a ¥341.6B gain on the sale of fixed assets. This amount was equivalent to approximately 97% of net income, indicating that the sharp increase in profit for the period was driven to a significant extent by the temporary effect of asset sales rather than a structural improvement in the core business’s earnings power. Of non-operating income of ¥12.1B, dividends received accounted for ¥6.7B, meaning that stable income from held shares represented more than half of non-operating income. Extraordinary losses included disaster-related losses of ¥2.0B, although the amount was small. Comprehensive income of ¥395.1B slightly exceeded net income of ¥354.5B, primarily due to a positive contribution of ¥43.7B from the valuation difference on securities; the divergence between net income and comprehensive income was limited. Overall, the quality of earnings for the period is highly dependent on temporary factors, and performance from the next period onward should be evaluated primarily based on the levels of operating income and ordinary income.

Earnings Forecast and Guidance

Progress toward the company’s full-year forecast was 73.0% for revenue (¥875.9B out of ¥1200.0B), 74.7% for operating income (¥149.3B out of ¥200.0B), and 76.2% for ordinary income (¥152.4B out of ¥200.0B). All were broadly on track at standard levels of around 75%. Net income, however, reached a high progress rate of 93.3% (¥354.5B) against the full-year forecast of ¥380.0B, although this was due to a temporary upside from the gain on the sale of fixed assets and must be considered separately from progress in the core business. Against forecast EPS of ¥1,043.79, cumulative EPS for the current period had reached ¥964.42.

Shareholder Returns

The Q2 dividend was ¥27.50 per share, while the full-year forecast dividend was ¥114.00. Based on forecast full-year net income of ¥380.0B and 37,723 thousand shares outstanding (before deduction of treasury shares), the forecast payout ratio is estimated at approximately 11%, substantially below the general benchmark of 60%. However, because full-year net income includes the gain on the sale of fixed assets, dividend sustainability should appropriately be evaluated in light of the core business’s operating income level and the substantial cash and deposits balance of ¥544.0B. No share repurchases can be confirmed from the available data, and the total return ratio is evaluated as the payout ratio.

Risk Factors

1. Non-recurring Earnings Risk: Approximately 97% of net income of ¥354.5B depends on extraordinary income, including the gain on the sale of fixed assets. Reported ROE of 20.7% and a net profit margin of 40.5% have low repeatability. From the next period onward, performance should be evaluated based on core operating profit, namely operating income of ¥149.3B.

2. Working Capital Expansion Risk: Accounts receivable of ¥388.6B and inventories of ¥149.8B (including raw materials of ¥334.6B) have increased from the previous year. The resulting cash tied up during a period of revenue growth may constrain capital efficiency.

3. Interest Rate and Funding Structure Risk: Interest-bearing debt has reached approximately ¥312.9B, including ¥256.6B in long-term borrowings and ¥100.0B in bonds. However, given the equity ratio of 62.9% and cash and deposits of ¥544.0B, the current financial burden appears limited.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

Both the operating margin and net profit margin significantly exceeded the industry median. However, it should be noted that the net profit margin was heavily affected by extraordinary income.

Growth and Capital Efficiency

The revenue growth rate exceeded the industry median and was close to the upper bound of the IQR.

※Source: Compiled by the Company

Key Points from the Financial Results

1. The operating margin of 17.0% improved from the previous year and was substantially above the industry median of 8.6%, confirming improved profitability in the core business.

2. Net income of ¥354.5B and ROE of 20.7% were largely attributable to the recognition of the ¥341.6B gain on the sale of fixed assets. The significant gap from ordinary income of ¥152.4B on a core business basis is important for understanding the financial results.

3. The financial foundation is solid, as indicated by the equity ratio of 62.9% and the high current ratio. The upward trend in accounts receivable and inventories is a key point to monitor when assessing future cash efficiency.

Theoretical Share Price (Reference Value)

Sensitivity: ¥4,516–¥4,787 at ±1% for the cost of equity, and ¥4,646–¥4,650 at ±0.1 for ω.

Notes:

• Normalized EPS calculated from ordinary income and other figures is used to exclude the impact of temporary gains and losses (the company’s forecast EPS is ¥1,043.8).
• Because forecast ROE is below the cost of equity, the theoretical value is below book value per share.
• Net assets as of the end of the quarter are used (there is a timing difference from the full-year forecast).
• Because net assets include non-controlling interests, the theoretical value may be calculated at a somewhat high level.

(Calculation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / This is a mechanically calculated value based solely on publicly disclosed data; it is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict or guarantee future share prices.)

---

This report is an earnings analysis document automatically generated by AI based on XBRL financial results summary data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the Company based on publicly disclosed financial results data. Investment decisions should be made at your own discretion and responsibility, after consulting with a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q3 results were operationally strong, but reported net income and return metrics were overwhelmingly inflated by a large asset-sale gain. Revenue rose 7.5% year on year to ¥87.59bn, while operating income increased 26.4% to ¥14.93bn. The operating margin expanded by 256bp to 17.1%, exceeding the 15% threshold generally associated with excellent profitability. Gross profit increased 16.6% to ¥34.70bn and the gross margin improved by 310bp to 39.6%, indicating materially better production and pricing economics. SG&A grew 10.1% to ¥19.76bn, faster than revenue growth, but substantially slower than gross-profit growth. Consequently, the SG&A-to-sales ratio rose only 54bp to 22.6%, and operating leverage remained favorable. Ordinary income increased 15.5% to ¥15.25bn, below operating-income growth because non-operating income declined and interest expense increased. Net income attributable to owners surged 272.7% to ¥35.11bn, primarily due to ¥34.16bn of gain on sale of noncurrent assets. Extraordinary income totaled ¥34.76bn, while extraordinary loss was only ¥0.58bn, creating a net extraordinary gain of ¥34.18bn. Accordingly, the reported 40.1% net margin and 27.3% annualized ROE do not represent the underlying recurring earnings profile. The more relevant indicator is the 17.1% operating margin, which reflects a meaningful improvement from 14.5% a year earlier. The balance sheet strengthened considerably, with cash and deposits nearly doubling to ¥54.40bn and short-term loans declining 43.2% to ¥5.63bn. Liquidity is very strong, supported by a 321.0% current ratio and a 289.6% quick ratio. Full-year sales and operating-income progress are broadly in line with the normal Q3 seasonal benchmark, whereas net-income progress is elevated because of the non-recurring asset disposal gain. The principal operational issue is working-capital intensity, as quality alerts identify elevated receivable days, inventory days, and a long cash conversion cycle. Forward analysis should focus on whether the improved operating margin can be retained, whether working capital normalizes, and how the substantial proceeds from the asset sale are deployed.

Profitability Analysis

The reported annualized DuPont ROE is 27.3%, decomposed into a 40.1% net profit margin, 0.428x annualized asset turnover, and 1.59x financial leverage. The dominant driver of this reported ROE is the net profit margin rather than aggressive leverage: financial leverage is moderate and debt-to-equity is only 0.59x. However, the 40.1% net margin is non-recurring because profit before tax includes ¥34.18bn of net extraordinary gains, principally the ¥34.16bn gain on sale of noncurrent assets. Operating profitability provides the cleaner measure of ongoing performance. Revenue growth of 7.5% translated into operating-income growth of 26.4%, demonstrating favorable operating leverage. Gross margin expanded to 39.6% from 36.5% in the prior period, a 310bp gain. Operating margin expanded to 17.1% from 14.5%, a 256bp gain. SG&A expense rose 10.1%, outpacing sales growth by 2.6 percentage points, which bears monitoring, although gross-profit growth of 16.6% more than absorbed that pressure. The interest coverage ratio of 24.52x remains strong despite interest expense rising to ¥6.09bn from ¥4.07bn. The five-factor DuPont interest burden of 3.310x is distorted by the extraordinary asset-sale gain embedded in earnings before tax and should not be interpreted as a recurring financing benefit. Tax burden was 0.710, equivalent to a 28.3% effective tax rate, which is broadly normal. The sustained investment case from a profitability perspective rests on the durability of the higher gross margin and the ability to keep SG&A growth below gross-profit growth.

Growth Assessment

Nine-month revenue reached ¥87.59bn, representing 73.0% of the ¥120.00bn full-year forecast, modestly below the standard Q3 progress rate of 75%. Operating income reached ¥14.93bn, or 74.7% of the ¥20.00bn forecast, effectively in line with the 75% benchmark. Ordinary income reached ¥15.25bn, or 76.2% of the ¥20.00bn forecast, slightly ahead of the normal seasonal run rate. Net income attributable to owners reached ¥35.11bn, or 92.4% of the ¥38.00bn forecast, 17.4 percentage points above the standard Q3 benchmark. This apparent outperformance does not indicate comparable recurring earnings upside because the period included the ¥34.16bn gain on sale of noncurrent assets. The full-year forecast implies 10.1% sales growth and 21.6% operating-income growth, requiring Q4 sales of ¥32.41bn and operating income of ¥5.07bn. The implied Q4 operating margin is approximately 15.6%, below the nine-month 17.1% margin, suggesting that the company forecast incorporates some margin normalization or conservatism. Gross-margin expansion is the primary positive operating trend, while the slower revenue progress rate means fourth-quarter execution remains relevant. Construction in progress increased to ¥9.70bn from ¥7.28bn, indicating an ongoing manufacturing investment pipeline that may support future capacity or productivity.

Financial Health

Financial health is robust. Current assets of ¥153.37bn exceed current liabilities of ¥47.78bn by ¥105.59bn, producing a 321.0% current ratio and ¥105.59bn of working capital. The 289.6% quick ratio indicates that liquidity is not dependent on inventory realization. Cash and deposits increased ¥25.86bn year on year to ¥54.40bn, representing 20.0% of total assets. Short-term loans fell ¥4.29bn to ¥5.63bn, while cash covers short-term debt by 9.66x. Interest-bearing debt totals ¥31.30bn, including ¥25.66bn of long-term loans and ¥10.00bn of bonds, against total equity of ¥171.36bn. Debt-to-equity of 0.59x and debt-to-capital of 15.4% are conservative and well below levels associated with balance-sheet stress. The maturity profile is favorable: short-term debt represents 18.0% of interest-bearing debt, while current assets substantially exceed all current obligations. Retained earnings rose ¥31.23bn year on year to ¥109.80bn, largely reflecting the period's exceptional profit. Investment securities increased ¥6.32bn to ¥27.34bn, equal to 10.0% of total assets; this expands exposure to market-value movements, although valuation gains also supported other comprehensive income. Property, plant and equipment increased ¥6.32bn to ¥83.72bn, consistent with continued capital investment. Intangible assets declined ¥1.15bn to ¥1.92bn and are only 0.7% of total assets, indicating no material intangible-asset or goodwill concentration. Lease obligations total ¥1.07bn, which are modest relative to the balance sheet. Net defined benefit liabilities of ¥4.71bn should remain a monitored long-term obligation but are modest relative to equity.

Notable B/S Changes

Cash and deposits: +¥25.86bn (+90.6%) to ¥54.40bn - materially strengthened liquidity, likely supported in part by asset-disposal proceeds. Accounts receivable: +¥6.11bn (+18.7%) to ¥38.86bn - absolute increase is material and aligns with the 121-day DSO alert; collection efficiency is a key monitoring item. Property, plant and equipment: +¥6.32bn (+8.2%) to ¥83.72bn - continued manufacturing asset investment; construction in progress also increased to ¥9.70bn. Investment securities: +¥6.32bn (+30.1%) to ¥27.34bn - increased market-value exposure and contribution to comprehensive-income volatility. Short-term loans: -¥4.29bn (-43.2%) to ¥5.63bn - reduced short-term refinancing exposure and improved debt maturity quality. Accounts payable: +¥3.09bn (+42.6%) to ¥10.33bn - greater supplier financing partly offsets working-capital needs. Retained earnings: +¥31.23bn (+39.8%) to ¥109.80bn - capital base increased substantially, though the period's exceptional asset-sale gain was a major contributor. Intangible assets: -¥1.15bn (-37.5%) to ¥1.92bn - immaterial balance-sheet exposure at 0.7% of total assets.

Cash Flow Quality

The reported earnings profile is not a reliable proxy for recurring cash generation because net income includes a ¥34.16bn gain on sale of noncurrent assets. The large asset-sale gain may generate disposal proceeds, but such proceeds are investing cash flow rather than recurring operating cash flow. Working-capital efficiency alerts indicate that operating cash conversion requires close monitoring. Receivable days of 121 exceed the 60-day warning threshold, implying slower collection or a customer/payment-term mix that ties up substantial capital. The 297-day inventory-days alert indicates high total manufacturing stock intensity and raises exposure to demand changes, raw-material price movements, and inventory obsolescence. A separate 78-day inventory-days alert for finished goods also exceeds the 60-day manufacturing benchmark, confirming that the issue is not confined solely to raw-material and work-in-process holdings. The resulting 365-day cash conversion cycle materially exceeds the 120-day warning threshold. Accounts payable increased 42.6% to ¥10.33bn, which provides some supplier financing, but it does not offset the elevated receivable and inventory funding burden. These working-capital signals are particularly important for a manufacturer with ¥33.46bn of raw materials, ¥9.05bn of work in process, and ¥14.98bn of finished goods. The core cash-flow question is whether inventory accumulation reflects planned capacity and customer demand or slower production-to-sales conversion.

Dividend Sustainability

The disclosed Q2 dividend is ¥27.50 per share. Based on the stated calculation, the interim dividend represents a 3.0% payout ratio against nine-month net income, although that denominator includes the non-recurring gain on sale of noncurrent assets. The full-year dividend forecast of ¥114.00 per share implies an approximately 10.9% dividend payout ratio against forecast EPS of ¥1,043.79. This is a conservative distribution level relative to forecast earnings and is well below the 60% sustainability benchmark. Balance-sheet capacity is also strong, with ¥54.40bn of cash, a 321.0% current ratio, and debt-to-equity of 0.59x. The principal analytical consideration is that the current-year reported profit base is elevated by a large asset-sale gain, so dividend capacity should be assessed primarily against recurring operating and ordinary earnings rather than the 40.1% reported net margin. On the available figures, the forecast dividend appears financially conservative.

Risk Assessment

Business risks include Working-capital risk is high: the 121-day DSO alert exceeds the 60-day warning level, potentially reflecting slow collections or customer concentration and increasing the capital required to support sales., Inventory risk is material: the 297-day total manufacturing inventory alert indicates substantial raw-material, work-in-process, and finished-goods holdings. This increases sensitivity to demand shortfalls, product mix changes, raw-material price volatility, and obsolescence., Finished-goods inventory days of 78 also exceed the 60-day manufacturing benchmark. This separately confirms that inventory exposure extends to completed products rather than being exclusively attributable to production-stage stock., The 365-day cash conversion cycle is far above the 120-day warning level. For a manufacturer, this can constrain recurring cash generation even during periods of accounting-profit growth., The 17.1% operating margin depends on preserving the 310bp gross-margin expansion. Potential risks include input-cost inflation, energy costs, production yield deterioration, competitive pricing, and the ability to pass costs through to customers., Manufacturing operations remain exposed to supply-chain disruption, raw-material availability and price volatility, quality issues, and export-related foreign-exchange movements..

Financial risks include Reported net income is heavily non-recurring: net extraordinary gains of ¥34.18bn, led by a ¥34.16bn asset-sale gain, account for approximately 97.3% of net income under the quality alert methodology. This materially limits comparability of reported EPS, net margin, and ROE., The elevated cash balance partly reflects a major asset disposal, so it should not automatically be interpreted as recurring free cash flow generation., Investment securities of ¥27.34bn, or 10.0% of total assets, create sensitivity in equity and comprehensive income to market-price movements., Interest expense increased 49.6% year on year to ¥6.09bn. Coverage remains very strong at 24.52x, but the direction of financing cost should be monitored..

Key concerns include The high one-time-items alert is the most consequential earnings-quality issue. Its root cause is the ¥34.16bn gain on sale of noncurrent assets; its impact is that the 272.7% growth in net income, 40.1% net margin, and 27.3% annualized ROE overstate recurring profitability., The high-receivable-days alert requires attention because 121 days is approximately double the 60-day warning threshold. The impact is slower conversion of reported revenue into cash and higher credit exposure., The high-inventory-days alerts require separate monitoring. The 297-day alert points to broad manufacturing-stock intensity, while the 78-day finished-goods measure remains above the 60-day benchmark; both elevate obsolescence and demand-normalization risk., The long-CCC alert has a direct financing implication: a 365-day cycle can absorb cash and make operating cash generation more volatile than income-statement growth suggests., The balance-sheet risk profile itself is low, with no current-ratio or debt-to-equity warning: current ratio is 321.0% and debt-to-equity is 0.59x. The central financial risk is earnings and cash-conversion quality rather than refinancing pressure..

Investment Implications

Key takeaways include Operating performance improved materially, with operating income up 26.4% and operating margin expanding 256bp to 17.1%., Reported earnings growth is not recurring because a ¥34.16bn gain on sale of noncurrent assets drove the majority of net income., Liquidity and solvency are strong, supported by ¥54.40bn of cash, a 321.0% current ratio, 0.59x debt-to-equity, and 24.52x interest coverage., Working-capital intensity is the key counterweight to strong profitability, as indicated by 121-day DSO, 297-day inventory days, 78-day finished-goods inventory days, and a 365-day cash conversion cycle., Full-year operating-income progress is on track at 74.7% of guidance after Q3, while 92.4% net-income progress is primarily exceptional-item driven..

Metrics to watch include Operating margin and gross margin after the asset-sale gain is excluded, Q4 revenue and operating income versus the ¥120.00bn and ¥20.00bn full-year forecasts, Accounts receivable and DSO normalization from 121 days, Raw-material, work-in-process, and finished-goods inventory movements, Cash conversion cycle improvement from 365 days, Use of cash proceeds from the noncurrent-asset sale, Investment-securities valuation movements and their effect on comprehensive income, Capital-investment execution, including construction in progress of ¥9.70bn.

Regarding relative positioning, The company combines an excellent reported operating margin, strong liquidity, and conservative leverage with below-average earnings quality at the net-income level due to an exceptional asset-sale gain. Relative positioning is therefore strongest on recurring operating profitability and balance-sheet resilience, while cash conversion and inventory discipline remain the principal areas requiring confirmation.