SUMINOE (3501) FY2027 Q1 Earnings Report

Quick View

Executive Summary

Despite higher operating income, the Company’s quarterly net income attributable to owners of the parent turned negative due to a high tax burden and the allocation of earnings to non-controlling interests. Revenue was ¥25.98B (+2.0% YoY), while operating income was ¥0.38B (+19.0% YoY). Ordinary income was ¥0.41B (down 23.8% YoY), impacted by foreign exchange gains declining from ¥0.17B in the prior-year period to ¥0B in the current period. Consolidated net income was ¥0.06B (down 78.3% YoY), while the quarterly net loss attributable to owners of the parent was △¥0.12B (compared with income of +¥0.06B in the prior-year period). Income taxes of ¥0.35B against pretax income of ¥0.4B weighed heavily on earnings.

Factors Behind Earnings Changes

【Revenue】Revenue increased modestly by 2.0% YoY to ¥25.98B. The Automotive and Vehicle Interior Business generated ¥16.22B (+2.2%, 62.4% of the total), while the Interior Business generated ¥9.2B (+2.1%, 35.4% of the total); both core businesses grew in the 2% range. The Functional Materials Business contracted to ¥0.47B (down 2.7%), and Other decreased to ¥0.09B (down 4.4%).

【Profit and Loss】The gross margin improved to 21.3% from 20.4% a year earlier. However, SG&A expenses increased 5.5% to ¥5.15B from ¥4.88B, outpacing revenue growth, and the operating margin remained at 1.5% (compared with 1.2% a year earlier). The main driver of higher operating income was the improvement in profit from the Interior Business, from ¥0.02B to ¥0.3B. The Automotive and Vehicle Interior Business saw lower profit of ¥0.67B (down 18.7%), while the adjustment for corporate expenses and other items widened from △¥0.53B to △¥0.59B. Below operating income, foreign exchange gains decreased by ¥0.17B, resulting in lower ordinary income. Extraordinary gains and losses were ±¥0B, with a negligible impact. The effective tax rate reached 86.2% (income taxes of ¥0.35B ÷ pretax income of ¥0.405B); after deducting ¥0.18B in profit attributable to non-controlling interests, the result attributable to owners of the parent was a loss. In summary, revenue and operating income increased, but ordinary income and lower profit measures declined.

Segment Analysis

The Automotive and Vehicle Interior Business recorded revenue of ¥16.22B (+2.2%) and operating income of ¥0.67B (down 18.7%), with its operating margin declining to 4.1% from approximately 5.2% a year earlier. The deterioration in profitability in this core business is a key factor affecting the quality of consolidated earnings.

The Interior Business recorded revenue of ¥9.2B (+2.1%) and operating income of ¥0.3B (compared with ¥0.02B a year earlier), with its operating margin improving to 3.3%. The Functional Materials Business posted an operating loss of ¥0.02B, wider than the ¥0.01B loss a year earlier. Total profit from reportable segments was ¥0.95B; after deducting the ¥0.59B adjustment for corporate expenses and other items, consolidated operating income was ¥0.38B.

Key Financial Indicators

【Profitability】The operating margin was 1.5% (1.2% a year earlier), the gross margin was 21.3%, and the SG&A ratio was 19.8%. Annualized ROE was 0.5%, and net income attributable to owners of the parent was negative.【Cash Flow Quality】A cash flow statement was not disclosed, but cash and deposits on the balance sheet were ¥8.74B (down ¥0.18B from the previous fiscal year-end). Accounts receivable and notes receivable decreased to ¥13.38B from ¥14.29B in the prior-year period. Inventories increased to ¥9.53B from ¥9.25B a year earlier.【Investment Efficiency】Property, plant and equipment totaled ¥31.82B, accounting for 35.0% of total assets, indicating an asset-heavy structure.【Financial Soundness】The equity ratio was 44.2%, and the current ratio was 137.4% (current assets of ¥48.19B ÷ current liabilities of ¥35.08B). Short-term borrowings were ¥14.38B (¥13.39B a year earlier), accounting for 73.0% of interest-bearing debt of ¥19.7B. Interest expense was ¥0.11B, equivalent to approximately 3.3 times operating income.

Cash Flow Analysis

Cash flow statement data are unavailable. Based on balance sheet movements, the composition of working capital shifted. Accounts receivable and notes receivable decreased by approximately ¥0.91B YoY, while electronically recorded monetary claims also decreased by approximately ¥1.16B, from ¥7,280 million to ¥6,122 million. On the other hand, electronically recorded obligations decreased by approximately ¥1.23B, from ¥6.93B to ¥5.7B, while accounts payable increased by ¥0.25B. Inventories increased by ¥0.28B. Cash and deposits stood at ¥8.74B, nearly flat against ¥8.91B in the prior-year period. Short-term borrowings increased by ¥0.98B, suggesting that funds generated through the collection of receivables may have been used for payments of trade payables and other purposes. Cash and deposits were 0.61x short-term borrowings, indicating a structure in which refinancing terms can readily affect liquidity.

Earnings Quality

Extraordinary gains and losses in the current period were small at ±¥0B, limiting the impact of one-time factors. However, ordinary income was affected by foreign exchange gains of ¥0.17B in the prior-year period falling to ¥0B in the current period. Non-operating income decreased to ¥0.19B from ¥0.36B a year earlier, mainly comprising ¥0.02B in dividend income and ¥0.06B in subsidy income. Of non-operating expenses of ¥0.16B, interest expense was ¥0.11B. The decline in ordinary income was driven largely by non-operating factors and is distinct in nature from the improvement at the operating level. Comprehensive income was ¥0.77B (¥0.46B a year earlier), with a ¥0.55B valuation difference on securities and a ¥0.17B foreign currency translation adjustment serving as drivers that exceeded net income. These are unrealized valuation gains and losses and should be considered separately from the underlying earnings power of the business. Consolidated net income was ¥0.06B, while the result attributable to owners of the parent was △¥0.12B; the ¥0.18B attributable to non-controlling interests accounts for the difference.

Earnings Forecast and Guidance

The full-year forecast is revenue of ¥106.5B (down 1.1% YoY), operating income of ¥3.5B (+47.7%), ordinary income of ¥3.6B (+30.2%), and net income attributable to owners of the parent of ¥1.45B. The forecast was not revised this quarter.

Q1 progress was 24.4% for revenue, compared with 10.8% for operating income and 11.3% for ordinary income. Net income attributable to owners of the parent was △¥0.12B, negative against the forecast of ¥1.45B. Achieving operating income of ¥3.5B requires approximately ¥3.12B over the remaining 3 quarters (an average of approximately ¥1.04B per quarter), substantially above the current-period result of ¥0.38B.

Shareholder Returns

The full-year dividend forecast remains unchanged at ¥42 per share. The dividend paid in the prior year was ¥21.5. Based on approximately 13.266 million shares outstanding excluding treasury shares, total annual dividends are estimated at approximately ¥0.56B. Dividing this by forecast full-year net income attributable to owners of the parent of ¥1.45B gives a payout ratio of approximately 38.4%. Q1 net income attributable to owners of the parent was △¥0.12B, so dividend sustainability depends on earnings recovery over the full year. Cash and deposits of ¥8.74B provide ample financial resources relative to total dividends.

Risk Factors

1. Declining profitability in the core business: The Automotive and Vehicle Interior Business accounts for 62.4% of revenue. Despite revenue growth of +2.2%, operating income declined 18.7%, and the operating margin fell from approximately 5.2% to 4.1%. Profitability in this business has a significant impact on consolidated earnings.

2. Dependence on short-term borrowings and interest burden: Short-term borrowings of ¥14.38B account for 73.0% of interest-bearing debt, and cash and deposits are 0.61x that amount. Interest expense is ¥0.11B, a significant burden relative to operating income of ¥0.38B. Refinancing terms could affect earnings and liquidity.

3. Tax burden and allocation of earnings to non-controlling interests: The effective tax rate is 86.2%, and profit attributable to non-controlling interests is ¥0.18B. Pretax income of ¥0.4B resulted in a loss of △¥0.12B attributable to owners of the parent. If these factors persist, they could affect the full-year earnings forecast and dividend capacity.

Industry Benchmarks (Reference; Compiled by the Company)

Profitability and Returns

Both the operating margin and net profit margin are below the manufacturing industry median and the lower bound of the IQR.

Growth and Capital Efficiency

The revenue growth rate is below the median but within the IQR.

※Source: Company compilation

Key Points for the Earnings Report

1. Operating income increased, but the operating margin remains low at 1.5%. The gross margin improved, while SG&A expenses rose 5.5%, outpacing revenue growth. The improvement in the Interior Business was the main driver of higher operating income, while the core Automotive and Vehicle Interior Business recorded lower profit.

2. Earnings declined substantially between operating income and net income attributable to owners of the parent. The decrease in foreign exchange gains, an effective tax rate of 86.2%, and ¥0.18B in profit attributable to non-controlling interests all contributed. The attribution of earnings and the tax burden should be examined separately.

3. Progress toward the full-year operating income forecast was 10.8%, requiring a high level of earnings in the remaining 3 quarters. Alongside the fact that short-term borrowings account for 73.0% of interest-bearing debt, the quarterly trend going forward warrants attention.

Theoretical Share Value (Reference)

Sensitivity: ¥2,397 to ¥2,532 for cost of equity ±1%; ¥2,446 to ¥2,474 for ω ±0.1.

Notes:

• Taxes, acquisition-related costs, minority interests and similar items compress net income substantially relative to operating income (net income / operating income 41%). This estimate reflects that compression at face value; if the causes are temporary, underlying value may be higher.
• Forecast ROE is below the cost of equity, so the estimate falls below book value per share.
• Net assets are taken at the quarter end (there is a timing gap with the full-year forecast).
• Net assets include non-controlling interests, so the estimate may be somewhat high.

(Model: residual income model (Ohlson-type, explicit 5-year fade) / rate reference month: 2026-09 / a mechanical estimate from public data only; it is not a forecast of the market price or a recommendation of any investment action, and it does not predict or guarantee future share prices)

---

This report is an earnings analysis document automatically generated by AI analysis of XBRL earnings-release data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the Company based on publicly available earnings data. Investment decisions should be made at your own responsibility and, where necessary, after consulting a professional.

---End of Report---