Dai Nippon Toryo Company,Limited FY2027 Q1 Earnings Report

Quick View

Executive Summary

FY2027 Q1 results showed higher revenue and profits, with a significant improvement in profit margins, driven by the successful implementation of price revisions and cost controls. Revenue was ¥25.41B (¥22.30B in the prior year, YoY+13.9%), Operating Income was ¥1.85B (¥0.70B in the prior year, YoY+162.5%), Ordinary Income was ¥2.19B (¥0.85B in the prior year, YoY+158.7%), and Net Income was ¥1.34B (¥0.44B in the prior year, YoY+202.7%). Price revisions and an improved product mix in the Domestic Coatings Business led the increase in revenue and profits, resulting in substantial profit growth even after absorbing ¥0.45B in extraordinary losses, indicating a qualitative improvement in the earnings structure.

Factors Affecting Performance

【Revenue】Revenue was ¥25.41B (YoY+13.9%). By segment, the Domestic Coatings Business led overall performance at ¥20.56B (80.9% of the total, YoY+17.3%), followed by Lighting at ¥2.31B (up +1.3%) and Overseas Coatings at ¥2.16B (up +5.9%). The primary drivers of revenue growth were the penetration of price revisions and resilient demand in the Domestic Coatings Business, while the Overseas Coatings Business experienced a slight slowdown.

【Profit and Loss】Gross margin improved by +2.4pt to 30.1% (27.7% in the prior year), while the SG&A expense ratio declined to 22.8% (24.5% in the prior year), expanding the Operating Income margin by +4.1pt to 7.3% (3.2% in the prior year). Operating Income in the Domestic Coatings Business surged to ¥1.33B (YoY+795.3%), driving company-wide profits. Lighting maintained a high margin of 14.3%, while Overseas Coatings declined to ¥0.08B (down -33.0%). Ordinary Income of ¥2.19B exceeded Operating Income, boosted by non-operating income (including dividend income of ¥0.11B and equity-method investment income of ¥0.12B), but extraordinary losses of ¥0.45B (including losses on liquidation of a subsidiary and ¥0.11B in business-structure reform expenses) weighed on Profit Before Tax. Even after absorbing the extraordinary losses, Net Income increased substantially by +202.7% year on year, supporting the conclusion that the Company achieved both revenue and profit growth.

Segment Analysis

The Domestic Coatings Business accounted for ¥20.56B in revenue (80.9% of the total, YoY+17.3%) and ¥1.33B in Operating Income (YoY+795.3%, 6.5% margin), serving as the core contributor to company-wide profits. Lighting generated revenue of ¥2.31B (YoY+1.3%) and Operating Income of ¥0.33B (YoY-3.8%); although profits declined slightly, its 14.3% margin was the highest among all segments. Overseas Coatings generated revenue of ¥2.16B (YoY+5.9%), while Operating Income declined to ¥0.08B (YoY-33.0%, 3.5% margin), indicating reduced profitability. Fluorescent Color Materials was small in scale, with revenue of ¥0.31B (YoY±0%) and Operating Income of ¥0.03B (YoY+141.7%), but secured a 9.3% margin. Overall profit improvement is highly dependent on margin expansion in the Domestic Coatings Business, making profitability improvement in Overseas Coatings a future challenge.

Key Financial Indicators

【Profitability】Operating Income margin improved by +4.1pt to 7.3% (3.2% in the prior year), while gross margin also increased to 30.1% (27.7% in the prior year). Net Income margin expanded to approximately 4.8% (1.7% in the prior year). 【Cash Quality】Cash and deposits totaled ¥10.42B, a decrease of ¥0.91B from the end of the prior year, while accounts receivable of ¥14.59B and inventories of ¥8.80B increased, pushing up working capital. 【Investment Efficiency】ROE was 1.8%. Relative to the growth in Net Income, total assets (¥140.34B) and net assets (¥76.32B) remain substantial, leaving room for improvement in asset efficiency. 【Financial Soundness】The Equity Ratio remained high at 54.4%. With long-term borrowings of ¥5.83B, current assets of ¥53.15B and current liabilities of ¥40.60B, short-term financial safety is secured.

Cash Flow Analysis

As detailed disclosure of the cash flow statement is not available for these results, an examination of balance sheet trends indicates that cash and deposits totaled ¥10.42B, down ¥0.91B from the end of the prior year. Meanwhile, accounts receivable and bills receivable totaled ¥14.59B, and inventories totaled ¥8.80B, both showing an increasing trend. This suggests that the expansion of working capital accompanying revenue growth is putting pressure on cash on hand. Short-term borrowings have increased, potentially indicating that the expansion of working capital is being financed through short-term funding. Property, plant and equipment, including construction in progress, totaled ¥48.71B, reflecting continued active investment. The balance between future funding needs and cash-generating capacity will be a key focus.

Quality of Earnings

Recurring earnings comprised Ordinary Income of ¥2.19B, consisting of Operating Income of ¥1.85B plus non-operating income of ¥0.45B (including dividend income of ¥0.11B and equity-method investment income of ¥0.12B). Non-operating income was limited to 1.8% of revenue, and its composition remained stable. Meanwhile, extraordinary losses of ¥0.45B (including losses on liquidation of a subsidiary and ¥0.11B in business-structure reform expenses) represented a considerable amount relative to Net Income of ¥1.34B, depressing Net Income as a temporary factor. The underlying improvement in earnings excluding extraordinary losses is reflected in the growth of Operating Income and Ordinary Income, indicating strengthened recurring earning power through price revisions and cost controls. Against Profit Before Tax of ¥1.74B, income taxes and other taxes were ¥0.40B, resulting in an effective tax rate of approximately 23%, with limited unusual tax-related effects.

Earnings Forecast and Guidance

The full-year plan calls for Revenue of ¥96.00B (YoY+2.4%), Operating Income of ¥5.50B (YoY+42.7%), and Ordinary Income of ¥5.80B (YoY+29.5%), with no revision to the earnings forecast. Q1 progress rates were 26.5% for Revenue, 33.6% for Operating Income, and 37.8% for Ordinary Income, exceeding the simple progress benchmark of 25%. Against the backdrop of earnings growth after absorbing the extraordinary losses and the effects of price revisions in the Domestic Coatings Business, working capital efficiency from the first half onward will be a factor influencing the achievement of the full-year plan.

Shareholder Returns

The annual dividend forecast is ¥58.00, with no revision. Based on forecast EPS of ¥119.21, the Payout Ratio is approximately 48.7%, representing a level that reflects linkage to earnings. Against forecast Net Income of ¥3.40B, the estimated total annual dividend of approximately ¥1.66B, based on the assumed number of shares outstanding (approximately 28.56M shares after deducting treasury shares), is sufficiently covered under the plan.

Risk Factors

1. Segment concentration risk: The Domestic Coatings Business accounts for 80.9% of total revenue, creating a structure in which demand trends and the sustainability of price pass-through in this business have a significant impact on company-wide performance.

2. Working capital accumulation risk: Accounts receivable of ¥14.59B and inventories of ¥8.80B are trending upward, and a lengthening of the cash collection cycle accompanying revenue growth could affect the timing of cash generation.

3. Weak profitability in Overseas Coatings: Overseas Coatings increased revenue by 5.9%, while Operating Income declined by 33.0%. Its 3.5% margin is among the lowest of all segments, making progress in profitability improvement a key focus going forward.

Industry Benchmark (For Reference; Based on Our Analysis)

Industry Benchmark (manufacturing)

Profitability and Returns

The Company’s Operating Income margin and Net Income margin are slightly below the industry median but remain within the IQR.

Growth and Capital Efficiency

The Revenue growth rate is substantially above the industry median, placing the Company in the upper group.

※Source: Based on our analysis

Key Takeaways from the Results

1. Price revisions and cost controls improved the Operating Income margin to 7.3% (3.2% in the prior year), with the Domestic Coatings Business serving as the core driver of profit improvement. The substantial increase in Net Income even after absorbing extraordinary losses suggests strengthened recurring earning power.

2. Progress rates against the full-year plan were 33.6% for Operating Income and 37.8% for Ordinary Income, exceeding the simple progress benchmark. The sustainability of price pass-through in the domestic business will be key to achieving the full-year plan.

3. Working capital expanded due to increases in accounts receivable and inventories, while cash and deposits declined from the end of the prior year. The timing of cash generation accompanying revenue growth will be a key area of observation.

Theoretical Stock Price (Reference Value)

This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson-type model with an explicit 5-year fade). It is not a forecast of the market price or a recommendation of any specific investment action.

Sensitivity: 2,009円–2,124円 for a ±1% change in the cost of equity, and 2,057円–2,071円 for a ±0.1 change in ω.

Notes:

• Because Net Income progress against the full-year forecast (36%) exceeds the standard benchmark (25%), forecast EPS has been adjusted upward within a range capped at +10% (because companies ahead of schedule tend to outperform their forecasts; the adjustment may be excessive for businesses with strong seasonality).
• Because 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).

（Calculation model: Residual income model / Interest rate reference month: 2026-07 / This value does not forecast or guarantee future stock 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 our company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, after consulting with a professional as necessary.

---End of Report---