These are mechanically computed values based on a residual income model. They are not a forecast of market prices or a recommendation of any investment action, and do not predict or guarantee future share prices. Historical values are computed retrospectively using current guidance-achievement statistics.
| Metric | Current Period | Same Period Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥88.9B | ¥81.2B | +9.5% |
| Operating Income | ¥14.4B | ¥12.4B | +16.1% |
| Ordinary Income | ¥16.1B | ¥13.9B | +15.4% |
| Net Income | ¥12.6B | ¥10.3B | +22.9% |
| ROE | 2.4% | 2.0% | - |
The Company delivered a solid set of results, with higher revenue and profits and an improved operating margin, driven by increased revenue from its core functional products and greater efficiency in selling, general and administrative expenses. Revenue was ¥88.9B (¥81.2B in the same period of the previous year, YoY +9.5%), Operating Income was ¥14.4B (¥12.4B, YoY +16.1%), Ordinary Income was ¥16.1B (¥13.9B, YoY +15.4%), and Net Income (profit attributable to the period) was ¥12.6B (¥10.3B, YoY +22.9%), all exceeding the same period of the previous year. The Operating Income margin improved to 16.2% from 15.3% in the same period of the previous year, an improvement of +0.9pt, securing profit growth above the revenue growth rate. Net income benefited from ¥3.0B in extraordinary income from gains on the sale of investment securities, part of which represents a temporary factor.
【Revenue】Revenue increased by +9.5% year on year to ¥88.9B. By segment, the core functional products business led performance with ¥70.0B (78.8% of total revenue, YoY +9.8%), while environmental and sanitation products generated ¥18.7B (21.1% of total revenue, YoY +7.8%), and other businesses not included in the reported segments generated ¥0.7B (YoY -24.4%).
【Profit and Loss】Operating Income was ¥14.4B (YoY +16.1%), and the Operating Income margin improved to 16.2% from 15.3% in the previous year, an improvement of +0.9pt. The gross margin declined by -0.5pt to 32.4% from 32.97% in the previous year, while the selling, general and administrative expense ratio remained broadly flat at 16.3%. As the increase in revenue absorbed the rise in costs, positive operating leverage was generated. Ordinary Income was ¥16.1B (YoY +15.4%), supported by ¥1.8B in non-operating income, including ¥1.6B in dividend income. The Company recorded ¥3.0B in extraordinary income (gain on the sale of investment securities, a temporary factor) and ¥0.8B in extraordinary losses (including ¥0.3B in loss on disposal of fixed assets and ¥0.1B in impairment losses), resulting in Profit Before Tax of ¥18.2B. Net Income (profit attributable to the period) was ¥12.6B (YoY +22.9%), of which Net Income attributable to owners of the parent was ¥12.4B (YoY +24.4%, EPS ¥57.37). The Company delivered higher revenue and higher profits.
Functional products generated revenue of ¥70.0B (78.8% of total revenue, YoY +9.8%) and Operating Income of ¥12.6B (YoY +14.5%), with a profit margin of 18.0% (17.2% in the previous year, +0.7pt). This is the core business, generating 87.6% of consolidated Operating Income. Environmental and sanitation products generated revenue of ¥18.7B (21.1% of total revenue, YoY +7.8%) and Operating Income of ¥1.5B (YoY +27.5%), with a profit margin of 7.9% (6.7% in the previous year, +1.2pt). Although its profit growth rate exceeded that of functional products, its profit margin remains relatively low. Other businesses, including real estate leasing, contracted to revenue of ¥0.7B (YoY -24.4%), while Operating Income rose significantly to ¥0.3B (YoY +33.6%) and the profit margin improved to 45.5% (25.7% in the previous year, +19.8pt); however, the segment remains small. Profit margins differ substantially among segments, and consolidated performance is highly dependent on trends in the functional products business.
【Profitability】The Operating Income margin improved to 16.2% (15.3% in the previous year, +0.9pt), while the Net Income margin improved to 14.2% (12.6% in the previous year, +1.6pt). The decline in the gross margin to 32.4% (32.97% in the previous year, -0.5pt) was absorbed through improved SG&A efficiency.【Cash Flow Quality】The net effect of ¥3.0B in extraordinary income (gain on the sale of investment securities) and ¥0.8B in extraordinary losses increased Profit Before Tax by approximately ¥2.1B. This represents approximately 12% of Profit Before Tax of ¥18.2B and approximately 17% of Net Income of ¥12.6B, indicating that a portion of final profit depends on non-recurring factors.【Investment Efficiency】ROE was 2.4% (based on Net Income attributable to owners of the parent), while the total asset turnover ratio remained at 0.136x. In the DuPont decomposition, together with financial leverage of 1.26x, the low total asset turnover ratio is a constraint on ROE.【Financial Soundness】The Equity Ratio was 77.8% (78.5% in the previous year, -0.7pt), the current ratio was 301%, the debt-to-equity ratio was 0.26x, and interest coverage was approximately 5,132x, indicating an extremely strong financial base.
Cash and deposits were ¥105.4B, down ¥26.6B (-20.1%) from ¥131.96B at the end of the previous fiscal year. Investment in construction in progress is considered the primary pressure factor. Construction in progress stood at ¥67.5B, increasing by ¥34.0B (+101%) from ¥33.6B at the end of the previous fiscal year, indicating that large-scale capital investment is under way. Investment securities were ¥128.9B, down ¥10.1B (-7.2%) from ¥138.9B at the end of the previous fiscal year, consistent with the ¥3.0B gain on the sale of investment securities recorded as extraordinary income. Inventories were ¥37.3B, increasing by ¥2.5B (+7.0%), suggesting the possibility of inventory accumulation ahead of expanding demand. Income taxes payable were ¥4.5B, a substantial decrease from ¥13.0B at the end of the previous fiscal year, indicating that corporate tax payments progressed. Overall, the Company’s cash position suggests that cash outflows from capital investment and tax payments were partially offset by the sale of investment securities.
Against Ordinary Income of ¥16.1B, the Company recorded ¥3.0B in extraordinary income (gain on the sale of investment securities) and ¥0.8B in extraordinary losses (including ¥0.3B in loss on disposal of fixed assets and ¥0.1B in impairment losses), resulting in Profit Before Tax of ¥18.2B. The net contribution from extraordinary gains and losses, approximately ¥2.1B, accounted for approximately 12% of Profit Before Tax and approximately 17% of Net Income of ¥12.6B, indicating that a portion of final profit depends on non-recurring factors. Non-operating income was ¥1.8B, only approximately 2.0% of revenue, and was primarily composed of ¥1.6B in dividend income, a level that cannot be considered excessive dependence. Comprehensive Income was ¥7.7B (¥7.3B attributable to owners of the parent), a difference of more than ¥4B from Net Income of ¥12.6B. The primary factor was other securities valuation difference of -¥6.0B. A portion of unrealized gains declined, compressing Comprehensive Income; therefore, the factors behind movements in this valuation difference should be noted when assessing the quality of earnings for the period.
The Q1 progress rates against the Full-Year plan were 23.8% for revenue (¥88.9B against ¥374.0B), 25.2% for Operating Income (¥14.4B against ¥57.0B), 26.8% for Ordinary Income (¥16.1B against ¥60.0B), and 23.9% for Net Income (Net Income attributable to owners of the parent) (¥12.4B against ¥52.0B). Compared with the 25% guideline for evenly distributed quarterly progress, Operating Income and Ordinary Income are slightly ahead, while revenue and Net Income are slightly behind. Overall, results are tracking in line with the plan. No revisions were made to the earnings forecast or dividend forecast during the quarter.
The annual dividend forecast is ¥52, representing an expected increase from the previous fiscal year’s actual dividend of ¥47. Based on the Company’s forecast EPS of ¥239.8, the Payout Ratio is approximately 21.7% (¥52/¥239.8). Given the ample financial base, including an Equity Ratio of 77.8% and a current ratio of 301%, the basis for maintaining dividend payments appears secure. No revisions were made to the dividend forecast as of the end of the quarter.
Segment concentration risk: Functional products account for 78.8% of revenue and 87.6% of segment Operating Income, creating a structure in which demand trends in this segment have a significant impact on consolidated performance.
Low capital efficiency: ROE was 2.4% (based on Net Income attributable to owners of the parent), while the total asset turnover ratio remained at 0.136x. The operationalization of construction in progress of ¥67.5B (+101% compared with the end of the previous fiscal year), together with trends in the reduction of working capital such as inventories of ¥37.3B and accounts receivable of ¥80.7B, will be key monitoring points for improving asset efficiency.
Dependence on temporary income and securities valuation fluctuations: While ¥3.0B in extraordinary income (gain on the sale of investment securities) boosted Net Income for the period, other securities valuation difference was -¥6.0B, compressing Comprehensive Income. Attention should be paid to the market sensitivity of the ¥128.9B balance of investment securities.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income margin | 16.2% | 8.8% (4.4%–14.3%) | +7.3pt |
| Net Income margin | 14.2% | 7.3% (3.3%–10.6%) | +6.9pt |
Both the Operating Income margin and Net Income margin substantially exceed the industry median, placing profitability at a high level within the industry.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue growth rate (year on year) | 9.5% | 6.6% (-0.3%–14.8%) | +2.9pt |
The revenue growth rate also exceeds the industry median, indicating a relatively favorable position in both profitability and growth.
※Source: Compiled by the Company
The Operating Income margin improved to 16.2% (15.3% in the previous year). With the SG&A expense ratio remaining broadly flat despite higher revenue, positive operating leverage was confirmed.
The contribution of extraordinary income, namely the ¥3.0B gain on the sale of investment securities, to Net Income of ¥12.6B was substantial. It is useful to assess this in light of the difference from the core earnings level represented by Ordinary Income of ¥16.1B.
Construction in progress accumulated to ¥67.5B, up +101% from the end of the previous fiscal year. Progress in capital investment and its future operationalization may affect the trajectory of the total asset turnover ratio, which currently remains at 0.136x.
This is a mechanically calculated reference range based solely on publicly available data using a residual income model (Ohlson-type model with an explicit 5-year fade). It is not a forecast of the market share price or a recommendation of any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥2,410 |
| base | ¥2,476 |
| bull | ¥2,529 |
| Calculation Assumption | Value |
|---|---|
| Book value per share (BPS) | ¥2,400 |
| Adjusted forecast EPS | ¥257.8 |
| Cost of equity r | 9.65% (10-year government bond 2.65% + equity risk premium 6.00% + size premium 1.00%) |
| Residual income persistence coefficient ω / Explicit forecast period | 0.62 / 5 years |
| Assumed Payout Ratio | 21.7% |
| Forecast EPS confidence adjustment | ×1.075 (based on the industry’s historical guidance achievement rate) |
| implied PBR / PER |
Sensitivity: ¥2,406–¥2,549 at ±1% for the cost of equity, and ¥2,474–¥2,479 at ±0.1 for ω.
Notes:
(Model used: Residual Income Model / Interest rate reference month: 2026-06 / This value does not predict or guarantee the future share price)
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 responsibility, after consulting with professionals as necessary.
---End of Report---
| 1.03x / 9.6x |