TAYCA (4027) FY2026 Q3 Earnings Report

Quick View

Executive Summary

The cumulative results for Q3 represented higher revenue but lower earnings, with growth in the Electronic Materials and Chemical Products Business offset by the Functional Materials Business falling into the red. Revenue increased only slightly to ¥418.7B (+1.5% YoY), while Operating Income nearly halved to ¥14.6B (△49.9% YoY). Ordinary Income was ¥19.2B (△42.5% YoY), and Net Income was ¥12.7B (△41.1% YoY), with both recording double-digit declines. The Operating Margin was 3.5%, down significantly from approximately 7.0% in the same period of the previous year.

Factors Behind Earnings Changes

【Revenue】Revenue was ¥418.7B, up +1.5% YoY. By segment, the Electronic Materials and Chemical Products Business grew to ¥212.3B (+14.1% YoY), accounting for 50.7% of total revenue, while the Functional Materials Business declined to ¥197.6B (△9.3% YoY), accounting for 47.2%. The contrasting performance of the two core businesses is reflected in the change in revenue composition.

【Profit and Loss】Operating Income fell sharply to ¥14.6B (△49.9% YoY). The primary factor was the deterioration in the Functional Materials Business segment profit and loss from a profit of ¥12.9B in the same period of the previous year to a loss of ¥6.0B, a deterioration of ¥18.9B. This could not be fully offset by the ¥4.3B increase in profit from the Electronic Materials and Chemical Products Business, which had a profit margin of 8.8%. Ordinary Income was ¥19.2B, supported by ¥5.9B in non-operating income, including ¥4.7B in dividend income; however, non-operating income does not indicate the earning power of the core business. Extraordinary losses included ¥1.5B in losses on the disposal of fixed assets, which acted as a temporary factor depressing Net Income. Accordingly, the current period resulted in higher revenue but lower earnings.

Segment Analysis

The Functional Materials Business recorded revenue of ¥197.6B (△9.3% YoY), while segment profit and loss was negative ¥6.0B, representing a shift into the red from a profit of ¥12.9B in the same period of the previous year. The Electronic Materials and Chemical Products Business achieved higher revenue and earnings, with revenue of ¥212.3B (+14.1% YoY), segment profit of ¥18.7B (+30.1% YoY), and a profit margin of 8.8%, making it the core business supporting company-wide earnings. The gap between the profit margins of the two businesses reached 11.9pt (8.8% versus △3.1%), highlighting the polarization of the company-wide earnings structure.

Key Financial Indicators

【Profitability】The Operating Margin of 3.5% and Net Profit Margin of 3.0% both declined significantly from the same period of the previous year. The Gross Margin was also 15.4%, indicating the effects of rising costs and an unfavorable business mix.【Cash Flow Quality】Comprehensive Income was ¥32.0B, exceeding Net Income of ¥12.7B. The contribution from the ¥22.7B valuation difference on other securities was substantial, and it should be noted that this has a different nature from profit generated by business operations.【Investment Efficiency】ROE was 2.1%. Against Total Assets of ¥912.9B, Revenue was ¥418.7B, indicating a low asset turnover ratio and room for improvement in capital efficiency.【Financial Soundness】With an Equity Ratio of 67.6%, Cash and Deposits of ¥94.0B, and Long-Term Borrowings of ¥70.4B, the financial foundation is generally conservative and stable.

Cash Flow Analysis

As cash flow statement data has not been disclosed, funding trends are assessed based on changes in the balance sheet. Cash and Deposits declined by ¥46.9B to ¥94.0B from ¥140.9B in the same period of the previous year. As investment securities increased to ¥155.5B from ¥122.4B, it is possible that cash was used to increase investment securities. Accounts Receivable increased to ¥181.5B, while Inventories declined to ¥94.8B, indicating changes in the composition of working capital. Retained Earnings increased to ¥366.2B, indicating that internal reserves continued to expand even after dividend payments.

Quality of Earnings

Of Ordinary Income of ¥19.2B, non-operating income of ¥5.9B consisted primarily of ¥4.7B in dividend income and should be evaluated separately from the earning power of the core business. While Operating Income of ¥14.6B indicates deterioration in core business profitability, Ordinary Income is structured in a way that presents this deterioration as less severe. The ¥1.5B extraordinary loss was a temporary loss on the disposal of fixed assets and acted as a non-recurring downward factor in the conversion from Profit Before Tax to Net Income. Comprehensive Income of ¥32.0B significantly exceeded Net Income of ¥12.7B, primarily due to the ¥22.7B valuation difference on securities arising from market price fluctuations. Accordingly, Operating Income and Net Income should be given greater weight as indicators of recurring earning power.

Earnings Forecast and Guidance

Progress against the full-year company forecast was 72.2% for Revenue (forecast: ¥580.0B), 85.6% for Operating Income (forecast: ¥17.0B), 91.6% for Ordinary Income (forecast: ¥21.0B), and 95.7% for Net Income (estimated forecast: ¥13.0B). Although the Revenue progress rate was slightly below the standard Q3 progress rate of 75%, all profit-related indicators exceeded that benchmark. This was attributable to the full-year Operating Income forecast being conservatively set at △51.8% YoY. The plan for Q4 calls for Operating Income of approximately ¥2.5B, and improvement in the Functional Materials Business’s profit and loss will be the key to achieving the forecast.

Shareholder Returns

The Q2 dividend was ¥20.00 per share, and the full-year company forecast calls for an annual dividend of ¥60.00 (implying a ¥40.00 year-end dividend). The Payout Ratio for the cumulative Q3 period was 38.4% (on a dividend payment basis), below the sustainability guideline of approximately 60%. Meanwhile, against forecast EPS of ¥56.09, the annual dividend of ¥60.00 implies a forecast Payout Ratio of approximately 107.0%; on a full-year basis, dividends would therefore not be covered by current-period earnings alone. Given Retained Earnings of ¥366.2B, this can be viewed as a period in which the company is maintaining dividends by utilizing its financial capacity.

Risk Factors

1. Deterioration in the profitability of the Functional Materials Business: Revenue was ¥197.6B (△9.3% YoY), and segment profit and loss deteriorated by ¥18.9B YoY to negative ¥6.0B. Continued or expanding losses pose a risk of directly depressing company-wide Operating Income.

2. Declining profitability and capital efficiency: The Operating Margin of 3.5% and Gross Margin of 15.4% are both low. The company’s ability to pass through raw material and energy costs, as well as the success of its product mix, will affect performance. Total asset turnover is also low, making improvement in capital efficiency an issue.

3. Earnings coverage of dividends: The full-year forecast Payout Ratio is calculated at approximately 107.0%, a level at which annual dividends of ¥60.00 are not covered by current-period earnings alone. If low profitability persists over the long term, reliance on Retained Earnings to maintain dividends will increase.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Return

Profitability is below the industry median, with both the Operating Margin and Net Profit Margin ranking in the lower tier among manufacturing companies.

Growth and Capital Efficiency

The Revenue Growth Rate is also below the industry median and is positioned toward the lower end of the IQR.

※Source: Compiled by the Company

Key Points from the Financial Results

1. The Electronic Materials and Chemical Products Business achieved higher revenue and earnings, with revenue of ¥212.3B (+14.1% YoY), segment profit of ¥18.7B (+30.1% YoY), and a profit margin of 8.8%, making it a key support for company-wide earnings.

2. The shift in the Functional Materials Business’s segment profit and loss from a profit of ¥12.9B in the same period of the previous year to a loss of ¥6.0B was the primary cause of the △49.9% decline in company-wide Operating Income. The pace of loss reduction in this business will be a key focus going forward.

3. The financial foundation is robust, with an Equity Ratio of 67.6% and Cash and Deposits of ¥94.0B, providing financial resilience even amid declining profitability.

Theoretical Share Price (Reference Value)

Sensitivity: ¥2,121–¥2,237 at Cost of Equity ±1%, and ¥2,162–¥2,188 at ω±0.1.

Notes:

• Because progress of Net Income against the full-year forecast (96%) exceeds the standard level (75%), forecast EPS has been adjusted upward within a ceiling of +10% (because companies with progress ahead of forecast tend to exceed their forecasts. The adjustment may be excessive for businesses with strong seasonality).
• As forecast ROE is below the Cost of Equity, the theoretical value is below Book Value per Share.
• Net assets as of the quarter-end are used (there is a timing difference from the full-year forecast).
• As Net Assets include Non-controlling Interests, the theoretical value may be calculated somewhat higher.

(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; it is not a forecast of the market share price or a recommendation of any specific investment action, and does not forecast or guarantee future share prices.)

---

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

---End of Report---

---

AI Financial Analysis

Executive Summary

Teika’s FY2026 Q3 earnings were weak: modest sales growth did not offset a sharp deterioration in profitability, led by Functional Materials. Revenue increased 1.5% year on year to ¥41.87bn. Operating income declined 49.9% to ¥1.46bn. Ordinary income fell 42.5% to ¥1.92bn, while profit attributable to owners of parent fell 41.1% to ¥1.24bn. The operating margin compressed by 168bp to 3.5% from 7.0% in the prior-year period. Gross margin contracted by 348bp to 15.4% from 18.9%, indicating that the principal earnings pressure arose below the revenue line rather than from SG&A escalation alone. SG&A expenses increased only 2.1% to ¥4.99bn, modestly above sales growth, but the gross-profit decline of ¥1.35bn far exceeded the ¥0.10bn SG&A increase. Functional Materials recorded a segment loss of ¥0.60bn, versus a ¥1.29bn profit a year earlier, and was the dominant cause of the consolidated operating-income decline. Electronic Materials and Chemicals was resilient, with segment profit rising 30.1% to ¥1.87bn on 14.1% revenue growth. Non-operating dividend income of ¥0.47bn supported ordinary income and represented 24.4% of ordinary income, reducing the proportion generated by operations. Profit before tax also included a ¥0.15bn loss on disposal of fixed assets, which depressed net income. Comprehensive income nevertheless rose 53.6% to ¥3.20bn, principally reflecting positive valuation differences on securities of ¥2.27bn in OCI rather than operating performance. The balance sheet remains conservatively financed, with a 282.5% current ratio, 0.48x debt-to-equity ratio, and 14.13x interest coverage. However, cash and deposits declined 33.3% year on year to ¥9.40bn while working capital remains substantial. Management’s full-year forecast implies that Q4 operating income needs to be approximately ¥0.25bn, substantially below the Q1-Q3 cumulative result, whereas full-year profit attributable to owners is nearly achieved already. The main forward implication is that recovery in Functional Materials’ gross profitability, together with normalization of the elevated working-capital cycle, is more important than further top-line growth.

Profitability Analysis

The reported annualized DuPont ROE is 2.7%, composed of a 3.0% net profit margin, 0.612x asset turnover, and 1.48x financial leverage. The low ROE is primarily a profitability issue rather than a leverage issue: the capital structure is conservative and does not amplify shareholder returns materially. Net margin weakened from approximately 5.1% in the prior-year Q3 cumulative period to 3.0%, a decline of about 210bp. The largest operating change was the 348bp gross-margin compression to 15.4%, which translated into a 49.9% operating-income decline despite 1.5% sales growth. Operating leverage was unfavorable because gross profit fell 17.3% to ¥6.44bn while SG&A rose 2.1% to ¥4.99bn. Consequently, SG&A consumed 77.4% of gross profit, compared with 62.7% a year earlier. The 3.5% EBIT margin is below the 5% efficiency threshold and is the principal profitability quality alert. The 2.2% ROIC alert similarly indicates that returns generated from operating capital are currently below an adequate level. The five-factor DuPont tax burden was 0.701, broadly normal, while the interest burden of 1.220 reflects the contribution of non-operating income, particularly dividends, in excess of net interest costs. Interest expense of ¥0.10bn was readily covered by EBIT, as shown by 14.13x interest coverage. Functional Materials’ segment margin deteriorated from 5.9% to negative 3.1%, a 900bp reversal, making it the key driver of the consolidated margin decline. In contrast, Electronic Materials and Chemicals expanded its segment margin from 7.7% to 8.8%, demonstrating that the earnings weakness is concentrated rather than broad-based. The sustainability of the consolidated earnings recovery therefore depends on Functional Materials returning to positive contribution and on gross-margin restoration; portfolio dividend income is supportive but cannot substitute for operating profitability.

Growth Assessment

Revenue growth of 1.5% was modest and masks divergent segment trends. Functional Materials revenue fell 9.3% to ¥19.76bn, while Electronic Materials and Chemicals revenue increased 14.1% to ¥21.23bn. Electronic Materials and Chemicals is the core business by operating-income contribution, generating ¥1.87bn of segment profit and more than the consolidated operating-income total because Functional Materials was loss-making. Other businesses, including warehousing and engineering, increased external revenue 4.0% to ¥0.88bn and segment profit 5.6% to ¥0.19bn. The mix shift toward Electronic Materials and Chemicals partially mitigated the group’s earnings decline but did not offset the Functional Materials loss. The full-year revenue forecast is ¥58.00bn, and Q3 cumulative revenue represents 72.2% of that target, 2.8 percentage points below the standard 75% Q3 progress rate. Full-year operating-income guidance is ¥1.70bn, with Q3 cumulative progress already at 85.6%, 10.6 percentage points above the standard rate. Full-year ordinary-income guidance of ¥2.10bn has reached 91.6% at Q3, also above a normal seasonal run-rate. Full-year profit attributable to owners guidance of ¥1.30bn has reached 95.7%, implying only ¥0.06bn in Q4 profit. These profit progress rates indicate that the company’s forecast embeds a subdued Q4, potentially reflecting seasonality, continued Functional Materials pressure, or conservatism. The full-year forecast still calls for revenue growth of 4.1% but operating-income and ordinary-income declines of 51.8% and 44.0%, respectively, underscoring that management does not expect a full margin recovery within FY2026. Inventory composition points to meaningful manufacturing exposure: raw materials were ¥7.31bn, work in process ¥2.40bn, and finished goods ¥9.48bn. Finished goods were the largest disclosed inventory category, so demand alignment, product mix, and obsolescence discipline remain central to revenue-quality assessment.

Financial Health

Financial health is solid despite lower earnings. Current assets of ¥48.79bn exceeded current liabilities of ¥17.27bn, producing a 282.5% current ratio and ¥31.52bn of working capital. The 227.6% quick ratio indicates that liquidity is not dependent on inventory liquidation. Cash and deposits of ¥9.40bn covered 2.00x short-term loans of ¥4.69bn, limiting near-term refinancing risk. Short-term debt represented 40.0% of total interest-bearing debt, but the current-asset cushion adequately covers this maturity profile. Total interest-bearing debt was ¥11.73bn, comprising ¥4.69bn short-term loans and ¥7.04bn long-term loans. Debt-to-equity of 0.48x and debt-to-capital of 16.0% are conservative, well below risk thresholds of 2.0x and 60%, respectively. Total equity increased ¥2.30bn year on year to ¥61.70bn, and the capital adequacy ratio improved to 66.9% from 66.6%. Cash and deposits fell ¥4.70bn, or 33.3%, year on year to ¥9.40bn, which should be monitored alongside the working-capital cycle. Accounts payable rose ¥1.78bn, or 28.5%, to ¥8.01bn, partly providing supplier financing against operating working-capital requirements. Investment securities increased ¥3.32bn, or 27.1%, to ¥15.55bn and account for 17.0% of total assets; this portfolio both supports dividend income and introduces market-value sensitivity. Goodwill declined ¥0.30bn, or 29.4%, to ¥0.71bn. Goodwill represents only 1.2% of equity and 0.8% of assets, so balance-sheet dependence on acquisition value retention and associated impairment risk are low. Net defined benefit liability was ¥2.12bn, a relevant long-term obligation but modest relative to equity. No maturity mismatch warning is indicated by the reported liquidity ratios.

Notable B/S Changes

Cash and deposits: -¥4.70bn (-33.3%) to ¥9.40bn - liquidity remains ample, but the decline increases the importance of working-capital cash discipline. Accounts payable: +¥1.78bn (+28.5%) to ¥8.01bn - greater supplier financing partly offsets operating working-capital requirements; payment terms and sustainability should be monitored. Investment securities: +¥3.32bn (+27.1%) to ¥15.55bn - the portfolio supports dividend income but increases exposure to market-value movements through OCI. Goodwill: -¥0.30bn (-29.4%) to ¥0.71bn - low absolute goodwill limits acquisition-related impairment exposure.

Cash Flow Quality

Cash-flow quality cannot be directly quantified because operating, investing, and financing cash-flow amounts are not provided. Accordingly, OCF-to-net-income, free cash flow, cash conversion versus EBITDA, and dividend coverage by free cash flow cannot be assessed. Balance-sheet movements nevertheless point to material working-capital intensity. The quality alert showing 119 annualized receivable days is high relative to the 60-day warning level and suggests slow cash collection or customer-credit exposure. A separate quality alert reports 148 annualized inventory days, also well above the 90-day warning level. The reported 205-day annualized cash conversion cycle is therefore materially above the 120-day warning threshold and can tie up cash even when accounting earnings are positive. Another inventory-days alert of 73 days also exceeds the 60-day manufacturing benchmark; regardless of methodology, the consistent signal is that inventory efficiency needs attention. Accounts receivable were ¥18.15bn and inventories were ¥9.48bn at Q3, together representing 30.3% of total assets. Raw materials increased to ¥7.31bn from ¥5.96bn, while finished goods declined to ¥9.48bn from ¥10.33bn, suggesting a shift toward input inventories rather than a broad finished-goods build. Work in process was ¥2.40bn, broadly stable from ¥2.32bn. The 28.5% increase in accounts payable to ¥8.01bn offsets part of the funding burden, but should not be viewed as a durable substitute for faster receivable collection and inventory turnover. Cash declined ¥4.70bn year on year, consistent with the importance of monitoring working-capital cash absorption. Earnings were also supported by ¥0.47bn of dividend income, which is cash-generative when received but is non-operating rather than evidence of improved core operating cash generation. The ¥0.15bn fixed-asset disposal loss and ¥0.02bn securities-sale gain were non-recurring items; their net ¥0.15bn pre-tax effect equals roughly 12% of profit attributable to owners and modestly reduces reported earnings quality.

Dividend Sustainability

The interim dividend was ¥20 per share, compared with ¥18 per share in the prior-year period. The provided calculation indicates an interim payout ratio of 38.4% against the reported cumulative earnings base, which is not excessive in isolation. The full-year dividend forecast is ¥60 per share, implying a ¥40 year-end dividend if the ¥20 interim dividend has already been paid. Against forecast FY2026 EPS of ¥56.09, the forecast dividend payout ratio is approximately 107.0%. This exceeds the 100% warning threshold and implies that the planned dividend would slightly exceed forecast earnings per share. Retained earnings of ¥36.63bn and total equity of ¥61.70bn provide substantial balance-sheet capacity to support a temporarily elevated payout. The low debt-to-equity ratio of 0.48x and strong liquidity further reduce near-term balance-sheet pressure. However, the sustainability of a payout above earnings depends on future operating-margin recovery, investment-income stability, and cash conversion. Cash-flow coverage cannot be tested from the available information. With operating profit down 49.9% and Functional Materials loss-making, the dividend outlook should be assessed primarily against normalized earnings and free cash flow rather than the current balance-sheet capacity. No share repurchase amount is provided, so a total return ratio cannot be calculated.

Risk Assessment

Business risks include High impact, high likelihood: Functional Materials shifted from ¥1.29bn segment profit to a ¥0.60bn loss while sales fell 9.3%. A sustained failure to restore volume, pricing, or production economics would continue to constrain consolidated margins., High impact, medium likelihood: Consolidated gross margin fell 348bp to 15.4%, below the 20% quality benchmark. As a chemical and materials manufacturer, the company is exposed to raw-material, energy, product-mix, and competitive-pricing pressures., Medium impact, medium likelihood: Electronic Materials and Chemicals generated ¥1.87bn of segment profit and is now the core earnings contributor. This improves mix but increases dependence on demand conditions in electronics-related end markets., Medium impact, medium likelihood: Investment securities of ¥15.55bn equal 17.0% of assets. The portfolio generated ¥0.47bn of dividend income but also exposes comprehensive income and capital to equity-market movements..

Financial risks include High impact, medium likelihood: The 119-day receivable-days alert, 148-day inventory-days alert, and 205-day cash-conversion-cycle alert indicate a working-capital-intensive operating model. These metrics can weaken cash generation and raise obsolescence or collection risk during a demand slowdown., Medium impact, medium likelihood: Cash and deposits declined 33.3% to ¥9.40bn. Liquidity remains strong, but a continued decline alongside a long cash cycle would reduce financial flexibility., Low impact, low likelihood: Debt is manageable at 0.48x debt-to-equity and 16.0% debt-to-capital, with 14.13x interest coverage. The risk is more margin-related than refinancing-related at present., Low impact, low likelihood: Goodwill of ¥0.71bn is only 1.2% of equity, so goodwill impairment risk is limited..

Key concerns include LOW_OPERATING_EFFICIENCY: EBIT margin of 3.5% is below 5%, caused by gross-margin compression and the Functional Materials loss. This weakens earnings resilience; recovery in segment profitability is the critical test., CAPITAL_EFFICIENCY: ROIC of 2.2% is below 5%, consistent with a low annualized ROE of 2.7%. The company needs improved operating returns rather than additional leverage., HIGH_RECEIVABLE_DAYS: DSO of 119 days exceeds the 60-day alert level, implying slow collection and increased customer-credit or cash-lockup exposure., HIGH_INVENTORY_DAYS: DIO of 148 days exceeds the 90-day warning level, while the additional 73-day alert also exceeds its 60-day benchmark. This consistently signals elevated inventory carrying and obsolescence risk., LONG_CCC: A 205-day annualized cash conversion cycle exceeds the 120-day warning level. Higher payable balances partly fund the cycle, but operational improvement is preferable to relying on supplier credit., LOW_GROSS_MARGIN: Gross margin of 15.4% is below 20% and declined 348bp year on year. The deterioration is the main reason modest sales growth did not translate into earnings growth..

Investment Implications

Key takeaways include The earnings decline is concentrated in Functional Materials, while Electronic Materials and Chemicals delivered double-digit revenue growth and a 30.1% increase in segment profit., Core profitability is weak: operating income fell 49.9%, EBIT margin is 3.5%, annualized ROE is 2.7%, and ROIC is 2.2%., Dividend income of ¥0.47bn materially supports ordinary income, but the investment case should distinguish this from recurring operating profit., The balance sheet is robust, with 282.5% current ratio, 0.48x debt-to-equity, 16.0% debt-to-capital, and 14.13x interest coverage., A long reported cash conversion cycle and lower cash balance elevate the importance of working-capital discipline., The ¥60 full-year DPS forecast implies an approximately 107.0% payout ratio against forecast EPS, making normalized earnings and cash generation central to dividend sustainability..

Metrics to watch include Functional Materials revenue, segment margin, and return to positive segment profit, Consolidated gross margin and EBIT margin, Electronic Materials and Chemicals segment margin and end-market demand, Annualized receivable days, inventory days, and cash conversion cycle, Cash and deposits relative to short-term debt and working-capital movements, Investment-security valuation changes and dividend income, Progress versus the ¥58.00bn revenue, ¥1.70bn operating-income, and ¥1.30bn owner-profit FY2026 forecasts, FY2026 dividend execution relative to normalized EPS and cash generation.

Regarding relative positioning, Teika is financially more conservative than a highly leveraged manufacturer, but its current profitability and capital efficiency are below standard quality thresholds. The company’s differentiated positive is the resilient Electronic Materials and Chemicals segment and strong liquidity; the relative weakness is the Functional Materials loss, low gross margin, and unusually long working-capital cycle.