Yashima Denki (3153) FY2027 Q1 Earnings Report

Quick View

Executive Summary

In Q1 of the fiscal year ending March 2027, profit growth exceeded revenue growth, primarily driven by expansion in the Public and Facilities Business and the Transportation Business. Revenue was ¥17.14B (+27.9% year on year), Operating Income was ¥1.31B (+87.0%), Ordinary Income was ¥1.35B (+85.1%), and Net Income was ¥0.90B (+86.8%). Although the gross profit margin declined to 21.6%, the SG&A expense ratio was contained relative to the increase in revenue, improving the Operating Income margin to 7.6% (5.2% in the same period of the previous year). Fixed-cost absorption from higher revenue was the primary driver of profit growth.

Factors Affecting Business Performance

【Revenue】Revenue was ¥17.14B, up +27.9% year on year. By segment, the Public and Facilities Business recorded a significant increase to ¥7.94B (+30.6%), and the Transportation Business increased substantially to ¥3.98B (+234.5%), while the Plant Business declined to ¥5.72B (-13.3%). The primary drivers of company-wide revenue growth were the expansion of projects in the Transportation Business and growth in the Public and Facilities Business, which more than offset the decline in the Plant Business and lifted overall revenue.

【Earnings】Operating Income was ¥1.31B (+87.0%), and the Operating Income margin improved to 7.6% (5.2% in the same period of the previous year). Profit in the Public and Facilities Business increased to ¥0.93B (+97.9%), exceeding its revenue growth rate, while the Transportation Business returned to profitability, improving from a segment loss of ¥0.12B to profit of ¥0.23B. Meanwhile, the Plant Business recorded profit of ¥0.83B (-12.3%), representing a decline in profit, although its profit margin of 15.4% was the highest among the three businesses. Non-operating and extraordinary gains and losses were both immaterial, and the difference between Ordinary Income of ¥1.35B and Net Income of ¥0.90B was primarily attributable to income taxes of ¥0.45B (effective tax rate: 33.3%). Overall, the company recorded higher revenue and profit, with an improved business mix and the Transportation Business’s return to profitability serving as the primary drivers of earnings growth.

Segment Analysis

The Public and Facilities Business generated revenue of ¥7.94B (46.3% of total revenue) and Operating Income of ¥0.93B (11.7% margin), making it the core business and accounting for 46.7% of total segment profit. The Transportation Business generated revenue of ¥3.98B (23.2% of total revenue) and Operating Income of ¥0.23B (5.7% margin), returning to profitability from a loss in the same period of the previous year. The Plant Business generated revenue of ¥5.72B (33.4% of total revenue) and Operating Income of ¥0.83B (14.5% margin), maintaining the highest profit margin among the three businesses, although both revenue and profit declined year on year. The Transportation Business’s improved profitability contributed to raising the company-wide profit margin, but its margin remains low compared with the other businesses, making sustained improvement in profitability a key focus going forward.

Key Financial Indicators

【Profitability】The Operating Income margin improved year on year to 7.6% (5.2% in the same period of the previous year), while the Net Income margin improved to 5.3% (3.6% in the same period of the previous year). The gross profit margin declined to 21.6% (22.8% in the same period of the previous year), but the SG&A expense ratio also declined to 13.9% (17.6% in the same period of the previous year), and cost control supported the improvement in profit margins.【Cash Quality】Non-operating income was ¥0.05B, equivalent to 0.3% of revenue, and was small in scale, indicating that profit growth was led by expansion in Operating Income from the core business. Extraordinary gains and losses were immaterial at ¥0.001B, with virtually no profit uplift from temporary factors.【Investment Efficiency】ROE (annualized) was 10.2%, decomposed into a Net Income margin of 5.3%, total asset turnover of 1.10x, and financial leverage of 1.76x. Basic EPS was ¥42.84 (¥22.62 in the same period of the previous year, +89.4%).【Financial Soundness】The Equity Ratio improved to 56.7% (49.5% in the same period of the previous year), while the current ratio was approximately 179%, indicating sound liquidity. Interest-bearing debt consisted solely of ¥0.70B in short-term borrowings, substantially outweighed by cash and deposits of ¥22.35B.

Cash Flow Analysis

Although the cash flow statement has not been disclosed, the balance sheet trends indicate an expansion in financial flexibility. Cash and deposits increased +28.1% from ¥17.45B to ¥22.35B, reaching approximately 32 times the ¥0.70B in short-term borrowings. Accounts receivable declined -40.3% from ¥25.11B to ¥14.98B, while inventories declined -25.5% from ¥5.42B to ¥4.04B, indicating progress in working capital compression. These trends suggest that funds were converted into cash through the collection of project receivables and inventory reductions, supporting an improvement in cash-generating capacity together with higher earnings. Meanwhile, treasury stock increased from ¥0.36B to ¥1.29B, providing an indication of one use of funds under the company’s capital policy.

Quality of Earnings

Profit growth during the period was driven by expansion in Operating Income from the core business, with limited reliance on temporary factors. Non-operating income was ¥0.05B (including dividend income of ¥0.02B and interest income of ¥0.01B, among others), equivalent to only 0.3% of revenue, while extraordinary losses were also immaterial at ¥0.001B. The difference between Ordinary Income of ¥1.35B and Net Income of ¥0.90B was primarily attributable to income taxes of ¥0.45B (effective tax rate: 33.3%), with no non-recurring adjustments identified. Comprehensive income was ¥1.03B, close to Net Income of ¥0.90B, as a positive ¥0.19B in valuation differences on securities exceeded retirement benefit adjustment losses of -¥0.05B. The limited divergence indicates that the quality of current-period earnings was relatively high.

Earnings Forecast and Guidance

The full-year forecast calls for revenue of ¥78.00B (+4.6% year on year), Operating Income of ¥7.90B (+8.4%), and Ordinary Income of ¥8.00B (+7.6%). Q1 progress rates were 22.0% for revenue, 16.5% for Operating Income, and 16.9% for Ordinary Income, all below the simple 25% benchmark. However, compared with the full-year revenue growth forecast of +4.6%, Q1 revenue increased +27.9%, which is also consistent with a conservative plan that assumes a slowdown in growth toward the second half of the fiscal year. The full-year Operating Income margin target of 10.1% exceeds Q1’s 7.6%, making the shift toward higher-margin projects and further SG&A absorption in the second half key to achieving the plan. There were no revisions to either the earnings forecast or the dividend forecast.

Shareholder Returns

The year-end dividend forecast for the fiscal year ending March 2027 is ¥56 per share, consisting of an ordinary dividend of ¥50 and an 80th anniversary commemorative dividend of ¥6. The forecast Payout Ratio against full-year forecast EPS of ¥254.57 is 22.0%, indicating a limited dividend burden based on the earnings forecast. Retained earnings of ¥32.05B and cash and deposits of ¥22.35B also indicate substantial dividend-paying capacity on the balance sheet. Treasury stock increased from ¥0.36B to ¥1.29B, suggesting a capital policy initiative; however, the Total Return Ratio, including the status of treasury stock repurchases, has not been calculated from the available data.

Risk Factors

1. Sustainability of profitability in the Transportation Business: The Transportation Business returned to profitability, improving from a segment loss of ¥0.12B in the same period of the previous year to profit of ¥0.23B, but its profit margin of 5.7% is the lowest among the three businesses. The reproducibility of profit growth depends on the project mix and progress of work in this business.

2. Collection period for trade receivables: Although accounts receivable declined -40.3% year on year, annualized DSO is reportedly around 80 days, and changes in acceptance and collection terms for facilities and public-sector projects could affect working capital.

3. Decline in the Plant Business: Revenue in the Plant Business declined -13.3% year on year, while Operating Income declined -12.3%. Although its profit margin remains high at 15.4%, the pace of recovery in orders and revenue will affect the company-wide earnings mix going forward.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (trading)

Profitability and Returns

Both the Operating Income margin and Net Income margin exceeded the industry median, placing the company’s profitability in the upper tier of the industry.

Growth and Capital Efficiency

The revenue growth rate significantly exceeded both the industry median and the upper bound of the IQR, demonstrating strong growth relative to peers.

※Source: Compiled by the Company

Key Points from the Earnings Results

1. Operating Income increased +87.0% year on year, while the Operating Income margin improved by approximately 2.4pt, indicating the emergence of operating leverage through cost absorption accompanying higher revenue.

2. The core Public and Facilities Business accounted for approximately half of segment profit, while the Transportation Business’s return to profitability reinforced company-wide profit growth. Meanwhile, the Plant Business recorded lower revenue and profit, indicating divergence among the businesses.

3. Q1 Operating Income progress against the full-year plan was 16.5%, below the revenue progress rate of 22.0%. The full-year plan is structured on the assumption of improved profit margins in the second half of the fiscal year.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,926–¥2,043 at ±1% in the cost of equity, and ¥1,976–¥1,995 at ±0.1 in ω.

Notes:

• 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 somewhat high.

(Calculation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated value based solely on publicly disclosed data; this 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 through analysis of XBRL earnings 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 earnings data. Investment decisions should be made at your own discretion and responsibility, after consulting with professionals as necessary.

---End of Report---