NIPPON PAINT HOLDINGS (4612) FY2026 Q1 Earnings Report

Quick View

Executive Summary

In addition to higher revenue and profit, the significant improvement in the operating margin was the most important point in this earnings announcement. Revenue was ¥4902.8B (+20.8% YoY), Operating Income was ¥709.5B (+42.7%), Profit Before Tax was ¥678.7B (+46.0%), and Quarterly Profit Attributable to Owners of the Parent was ¥515.2B (+44.3%). Gross margin improvement and a lower SG&A ratio progressed simultaneously, resulting in profit growth exceeding revenue growth. However, the increase in trade receivables, which is putting pressure on Operating Cash Flow (OCF), warrants attention.

Factors Affecting Earnings

【Revenue】Revenue increased 20.8% YoY to ¥4902.8B, with higher revenue in all five reporting segments. AOC expanded sharply by +189.8% YoY (¥485.4B), driving the consolidated growth rate higher. The core Nipsea business (¥2501.4B, 51.0% composition ratio, +12.7%) and DuluxGroup (¥1085.9B, +20.9%) also grew steadily. The Americas increased by +5.7% and Japan by +8.4%, representing relatively moderate revenue growth.

【Profit and Loss】Operating Income increased 42.7% YoY to ¥709.5B. The gross profit margin improved by approximately 1.3pt to 43.9%, from 42.5% in the same period of the previous year, while the SG&A ratio declined by approximately 1pt to 29.6%, from 30.5%. Consequently, profit growth exceeded revenue growth. Financial expenses declined slightly to ¥75.8B, from ¥80.5B, and Profit Before Tax increased 46.0% to ¥678.7B. Quarterly profit after deducting income taxes of ¥159.1B was ¥519.5B (+42.8%), of which ¥515.2B (+44.3%) was attributable to owners of the parent. No special or one-time factors affecting profit or loss were disclosed. The primary driver was the expansion of recurring operating earnings, leading to the conclusion that the company achieved higher revenue and profit.

Segment Analysis

Nipsea generated revenue of ¥2501.4B (51.0% composition ratio, YoY +12.7%) and segment profit of ¥418.4B (YoY +20.3%, margin 16.7%), making it the largest contributor to consolidated profit. AOC expanded sharply, with revenue of ¥485.4B (YoY +189.8%) and profit of ¥143.4B (YoY +236.6%, margin 29.5%), making a significant contribution to growth. DuluxGroup generated revenue of ¥1085.9B (YoY +20.9%) and profit of ¥89.9B (YoY +23.3%, margin 8.3%). Japan generated revenue of ¥524.4B (YoY +8.4%) and profit of ¥60.4B (YoY +36.7%, margin 11.5%), representing a significant improvement in profitability. The Americas generated revenue of ¥305.6B (YoY +5.7%) and profit of ¥11.3B (YoY +5.3%, margin 3.7%), remaining less profitable than other regions. The regional margin gap (3.7%–29.5%) reflects differences in the earnings structure of the business portfolio.

Key Financial Indicators

【Profitability】The Operating Margin improved by approximately 2.2pt to 14.5%, from 12.3% in the same period of the previous year. The Net Profit Margin, based on profit attributable to owners of the parent, was 10.5%, exceeding 8.8% in the same period of the previous year. Disclosed ROE was 2.7% (the unannualized cumulative Q1 figure), but annualizing Q1 profit and calculating based on average equity during the period produces an equivalent figure of approximately 11.1%.【Cash Quality】OCF was limited to ¥154.5B, and its ratio to profit attributable to owners of the parent of ¥515.2B was low at 0.30x, primarily due to the ¥624.5B increase in trade receivables.【Investment Efficiency】Capital expenditures were ¥121.3B, up from ¥79.2B in the same period of the previous year, indicating continued investment associated with business expansion.【Financial Soundness】The Equity Ratio improved to 45.9%, from 44.9% in the same period of the previous year. Current assets of ¥1兆3477.7B significantly exceeded current liabilities of ¥7115.3B. Meanwhile, goodwill of ¥1兆5037.1B represented 78.2% of net assets, requiring monitoring from the perspective of capital quality.

Cash Flow Analysis

OCF was ¥154.5B, representing a return to positive territory from negative ¥271.3B in the same period of the previous year. However, the increase in trade receivables of ¥624.5B and inventories of ¥42.3B offset the cash-generation capacity associated with Profit Before Tax of ¥678.7B and depreciation and amortization of ¥213.9B, meaning that cash generation did not match profit growth. Investing CF was negative ¥218.3B, with investment increasing primarily due to capital expenditures of ¥121.3B. Financing CF was negative ¥302.6B, with dividend payments of ¥185.5B, share repurchases of ¥50.3B, and repayment of long-term borrowings of ¥25.6B serving as the primary cash outflows. As a result, Free CF, calculated as the sum of OCF and Investing CF, was negative ¥63.8B, indicating that shareholder returns during the quarter could not be funded solely by cash generated from operating activities. Cash and cash equivalents stood at ¥3965.5B at the end of the period, down from ¥4243.4B at the beginning of the period, although foreign currency translation adjustments contributed positively by ¥79.1B.

Earnings Quality

The profit for the quarter resulted from recurring growth centered on operating activities, and no special or one-time factors were identified. In terms of non-operating income and expenses, financial income of ¥38.0B represented 0.8% of revenue, while other income of ¥16.8B represented 0.3%, both relatively small. The expansion in Operating Income drove the growth in Profit Before Tax (+46.0%). From an accrual perspective, however, OCF of ¥154.5B was substantially below profit attributable to owners of the parent of ¥515.2B, resulting in a ratio of only 0.30x. This divergence was primarily due to the ¥624.5B increase in trade receivables. Receivables accumulated at a pace exceeding revenue growth (+20.8%), and the fact that the increase in profit on the income statement did not translate directly into cash earnings warrants attention when evaluating earnings quality. Comprehensive income was ¥1289.4B, substantially exceeding profit attributable to owners of the parent of ¥515.2B, primarily due to foreign currency translation adjustments of ¥772.5B related to foreign operations. This should be considered separately from the recurring earnings power of the business.

Earnings Forecast and Guidance

Q1 progress against the full-year company plan was 25.5% for revenue (full-year ¥1兆9200B), 25.1% for Operating Income (¥2830B, full-year YoY +10.1%), and 26.0% on an equivalent basis, with actual EPS of ¥22.18 against forecast EPS of ¥85.34. All exceeded the standard quarterly progress level of 25%. As of the end of the quarter, no revisions had been made to the earnings forecast or dividend forecast. Q1 profit growth of +42.7% substantially exceeded the full-year forecast growth rate of +10.1%. Unless a reversal effect or cost-increase factors emerge from Q2 onward, progress toward achieving the full-year plan can be considered favorable.

Shareholder Returns

Dividend payments during the quarter were ¥185.5B, representing a Payout Ratio of 36.0% against profit attributable to owners of the parent of ¥515.2B. Including share repurchases of ¥50.3B, total shareholder returns were ¥235.8B, resulting in a Total Return Ratio of 45.8%. Free CF for the quarter was negative ¥63.8B, and OCF of ¥154.5B was also below dividend payments. Accordingly, shareholder returns during the quarter were funded in part by the cash balance (cash and cash equivalents of ¥3965.5B). The full-year dividend forecast is ¥17.00 per share. Based on the average number of shares outstanding during the period (23.23B shares), total annual dividends are approximately ¥394.8B, and the forecast Payout Ratio against forecast full-year net profit of ¥1980B is approximately 19.9%, a conservative level.

Risk Factors

1. High goodwill balance: Goodwill was ¥1兆5037.1B, representing 78.2% of net assets and 36.3% of total assets. If the profitability of acquired businesses deteriorates or discount rates rise, capital impairment could occur through impairment losses.

2. Delayed conversion of OCF into cash earnings: OCF was ¥154.5B, with a ratio of only 0.30x against profit attributable to owners of the parent of ¥515.2B. The primary cause was the ¥624.5B increase in trade receivables. If the situation in which profit growth does not adequately translate into cash earnings continues, flexibility in capital allocation could decline.

3. Regional variation in profitability: The segment profit margin in the Americas was 3.7%, substantially below that of other regions (8.3%–29.5%). The region is susceptible to raw material costs, pricing power and demand fluctuations, which could weigh on the consolidated margin.

Industry Benchmark (Reference; Compiled by the Company)

Key Takeaways from the Earnings Announcement

1. Operating Income increased +42.7% against revenue growth of +20.8%, confirming high-quality profit growth accompanied by gross margin improvement (+approximately 1.3pt) and a lower SG&A ratio (approximately 1pt). The sharp expansion of AOC (profit +236.6%) and Nipsea’s stable growth were the key drivers.

2. The OCF-to-profit-attributable-to-owners-of-the-parent ratio was low at 0.30x, while the increase in trade receivables (+¥624.5B) indicated delayed cash generation relative to profit growth. The divergence between profit growth on the income statement and actual cash flow is a point to monitor in terms of future working capital management.

3. Despite a capital structure in which goodwill represents 78.2% of net assets, progress against the full-year plan remained favorable, with both revenue and profit exceeding 25%. Going forward, the structural focus will be the sustainability of highly profitable growth and improvement in working capital efficiency.

Theoretical Share Price (Reference Value)

Sensitivity: ¥842–¥893 at Cost of Equity ±1%; ¥865–¥868 at ω ±0.1.

Notes:

• Goodwill represents a high proportion of net assets, and the assumptions would change substantially if impairment occurred.
• Net assets as of the end of the quarter are used (there is a timing difference relative to the full-year forecast).

(Calculation model: Residual Income Model (Ohlson type; explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated values based solely on publicly disclosed data; these are not forecasts of the market share price or recommendations for any specific investment action, nor do they predict or guarantee future share prices.)

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings release 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 professionals as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q1 was a strong earnings quarter for Nippon Paint Holdings, with revenue growth translating into materially faster operating-profit and net-profit growth. Revenue increased 20.8% year on year to ¥490.3bn. Operating income rose 42.7% to ¥70.9bn, outperforming revenue growth by 21.9 percentage points. Profit attributable to owners of the parent increased 44.3% to ¥51.5bn, and basic EPS improved to ¥22.18 from ¥15.20. Gross margin expanded by 136bp year on year to 43.9%. Operating margin expanded by 221bp to 14.5%, approaching the 15% level generally associated with excellent profitability. Net margin rose by 171bp to 10.5%, exceeding the 10% benchmark. SG&A increased 17.2%, slower than revenue, reducing the SG&A-to-sales ratio by approximately 92bp to 29.6% and demonstrating positive operating leverage. NIPSEA remained the core business by segment operating-profit contribution, delivering ¥41.8bn of segment profit, or 57.8% of aggregate segment profit before headquarters costs and eliminations. AOC recorded the strongest growth, with revenue up 189.8% and segment profit up 236.6%, while its segment margin improved to 29.5%. Cash conversion was the principal counterweight to strong reported earnings: operating cash flow was only ¥15.5bn, equivalent to 0.30x net income. The weak Q1 cash conversion was primarily driven by a ¥62.4bn increase in receivables, alongside inventory investment and lower payables. Free cash flow was negative ¥6.4bn after ¥12.1bn of capital expenditure. The balance sheet remains adequately liquid, but goodwill of ¥1,503.7bn equals 78.2% of equity and leaves the capital base highly exposed to the continued value retention of acquired businesses. Full-year guidance was maintained, and Q1 progress is broadly in line with the annual plan: 25.5% for revenue, 25.1% for operating income, and 26.0% for profit attributable to owners. The near-term outlook therefore rests on sustaining margin gains and converting the enlarged receivables balance into cash while maintaining disciplined post-acquisition execution.

Profitability Analysis

Annualized DuPont ROE is 10.7%, comprising a 10.5% net profit margin, 0.474x annualized asset turnover, and 2.15x financial leverage. The largest positive driver of the current result is margin expansion rather than a disclosed change in balance-sheet efficiency: operating margin rose 221bp year on year to 14.5%, while net margin rose 171bp to 10.5%. Gross margin improved 136bp to 43.9%, indicating that revenue growth was not achieved through gross-profit dilution. Operating leverage was favorable, as SG&A grew 17.2%, below the 20.8% revenue increase; this reduced the SG&A ratio to 29.6% from 30.5%. The 14.5% EBIT margin, 0.957 interest burden, and 0.759 tax burden show that most operating profit is retained through to net income. Finance costs of ¥7.6bn exceeded finance income of ¥3.8bn, but the resulting net finance burden was limited relative to EBIT and did not materially impair Q1 earnings conversion. Equity-method income increased to ¥0.7bn from ¥0.5bn but remained immaterial relative to operating income. Segment profitability was broad-based: Japan margin improved to 11.5% from 9.1%, NIPSEA to 16.7% from 15.7%, DuluxGroup to 8.3% from 8.1%, and AOC to 29.5% from 25.4%. Americas remained the lowest-margin major segment at 3.7%, broadly unchanged year on year, making turnaround execution there important to group-wide margin durability. AOC's exceptional expansion is a meaningful contributor to the consolidated margin improvement, so the persistence of its elevated 29.5% margin is particularly relevant. The annualized 10.7% ROE is good under the stated benchmark, but is supported by 2.15x leverage and should be considered alongside the large acquisition-related intangible asset base.

Growth Assessment

Q1 revenue growth of 20.8% was diversified across all five reporting segments. NIPSEA revenue increased 12.7% to ¥250.1bn and remained the largest contributor to group sales, accounting for 51.0% of consolidated revenue. DuluxGroup grew 20.9% to ¥108.6bn, Japan grew 8.4% to ¥52.4bn, and Americas grew 5.7% to ¥30.6bn. AOC revenue rose 189.8% to ¥48.5bn, largely driving the group's accelerated consolidated growth profile. By product category, general-purpose coatings increased 12.8% to ¥283.0bn, automotive coatings increased 12.9% to ¥54.5bn, industrial coatings increased 12.7% to ¥27.4bn, and other paint products increased 12.9% to ¥26.4bn. Peripheral businesses expanded to ¥94.1bn from ¥53.8bn, led by AOC and DuluxGroup. Segment-profit growth exceeded segment-sales growth in Japan, NIPSEA, DuluxGroup, and AOC, consistent with the group-level improvement in operating leverage. Full-year revenue guidance of ¥1,920.0bn implies Q1 progress of 25.5%, only 0.5 percentage points above a standard 25% Q1 run rate. Operating-income progress of 25.1% against ¥283.0bn guidance and attributable-profit progress of 26.0% against ¥198.0bn guidance are also close to standard seasonal progress. Maintained guidance, together with in-line Q1 progress, indicates that the company has not embedded a material upgrade in its outlook following the strong start. Growth sustainability depends on maintaining NIPSEA's double-digit expansion, preserving the strong AOC earnings contribution, and improving profitability in the lower-margin Americas business.

Financial Health

Liquidity is sound. Current assets of ¥1,347.8bn exceeded current liabilities of ¥711.5bn, implying a current ratio of 1.89x and positive working capital of approximately ¥636.2bn. Cash and cash equivalents were ¥396.6bn, while current other financial assets were ¥207.4bn, providing substantial liquidity against ¥209.2bn of current bonds and borrowings. Total bonds and borrowings were ¥1,421.3bn, consisting of ¥209.2bn current and ¥1,212.1bn non-current, so the debt maturity profile is predominantly long term. Current borrowings increased by ¥85.0bn from the prior fiscal year-end, while non-current borrowings declined by ¥85.6bn, indicating a shift toward shorter-dated funding but not a current maturity mismatch given the sizable liquid-asset base. Debt-to-equity of 1.15x is above a conservative 1.0x threshold but remains below the 2.0x aggressive-leverage warning level. The equity ratio improved to 45.9% from 44.9% in the comparable prior-year period. Equity increased to ¥1,922.4bn, supported by ¥51.5bn of attributable profit and ¥76.4bn of owners' OCI, principally foreign-currency translation gains. Treasury stock increased in absolute deduction by ¥9.1bn during Q1 to negative ¥36.0bn, reflecting buybacks and reducing equity available to absorb future shocks. Goodwill of ¥1,503.7bn accounts for 36.3% of total assets and 78.2% of equity, making balance-sheet resilience materially dependent on the earnings performance of acquired operations. Other intangible assets totaled ¥627.0bn, further underscoring the acquisition-led composition of non-current assets. The disclosed non-controlling-interest put-option-related movement reduced owners' equity by ¥1.6bn during the quarter, an obligation that remains relevant in assessing capital structure.

Notable B/S Changes

Current bonds and borrowings: +¥85.0bn (+68.4%) versus FY2025 year-end to ¥209.2bn - funding mix shifted toward shorter-term borrowings, though liquidity remains substantial. Non-current bonds and borrowings: -¥85.6bn (-6.6%) versus FY2025 year-end to ¥1,212.1bn - largely offsets the increase in current borrowings and indicates debt-maturity reclassification or repayment/refinancing activity. Accounts receivable: +¥68.5bn (+16.8%) versus FY2025 year-end to ¥477.5bn - major working-capital build and the principal driver of weak Q1 operating cash conversion. Goodwill: +¥34.7bn (+2.4%) versus FY2025 year-end to ¥1,503.7bn - reinforces the acquisition-led balance-sheet profile; goodwill remains 78.2% of equity and should be monitored for impairment risk. Other components of equity: +¥75.8bn (+13.0%) versus FY2025 year-end to ¥657.4bn - primarily reflects favorable foreign-currency translation OCI, increasing reported equity but subject to exchange-rate reversal. Treasury stock: -¥9.1bn (+33.8% in absolute deduction) versus FY2025 year-end to negative ¥36.0bn - reflects share repurchases and reduces owners' equity.

Cash Flow Quality

Cash-flow quality was weak in Q1 despite strong accounting earnings. Operating cash flow was ¥15.5bn against net income of ¥52.0bn, producing an OCF/net-income ratio of 0.30x, materially below the 0.8x concern threshold. The key root cause was working-capital absorption, especially the ¥62.4bn increase in receivables. Receivables ended the quarter at ¥477.5bn, up ¥68.5bn from the prior fiscal year-end. Annualized DSO was 89 days, above the 60-day warning threshold, indicating slow collection or a material quarter-end sales and billing build-up. Inventory increased ¥9.5bn to ¥234.7bn, and annualized inventory days of 78 also exceed the 60-day benchmark. Payables declined by ¥3.9bn in cash-flow terms, rather than providing supplier-financing support, which further reduced operating cash conversion. These receivables, inventories, and payables movements together are a material working-capital risk signal because they cause cash generation to trail reported profit. The accruals ratio of 0.9% remains low, however, indicating that the issue is concentrated in operating working-capital timing rather than broad accrual accounting. Capital expenditure was ¥12.1bn, or 2.5% of Q1 revenue, and free cash flow was negative ¥6.4bn. Operating cash flow did cover capital expenditure by 1.27x, but it did not cover both capital expenditure and shareholder distributions during the quarter. Investing cash outflow of ¥21.8bn was chiefly attributable to capex, time deposits, and securities activity; it did not include a material acquisition outflow in the current quarter. Cash declined by ¥27.8bn before positive foreign-exchange and hyperinflation effects, leaving cash and cash equivalents at ¥396.6bn.

Dividend Sustainability

The full-year dividend forecast is ¥17.00 per share, unchanged, compared with forecast EPS of ¥85.34. This implies a forecast dividend payout ratio of approximately 19.9%, a conservative level well below the 60% sustainability benchmark. Q1 cash dividends paid were ¥18.6bn, equivalent to about 36.0% of Q1 profit attributable to owners. The company also repurchased ¥5.0bn of shares in Q1; dividends plus repurchases therefore represented a total return ratio of approximately 45.8% of attributable profit for the quarter. This total return ratio remains moderate on an earnings basis. On a cash-flow basis, however, Q1 operating cash flow of ¥15.5bn did not fully cover dividends of ¥18.6bn, and free cash flow was negative ¥6.4bn. The shortfall is manageable given ¥396.6bn of cash and the low forecast dividend payout ratio, but sustainable distribution capacity depends on normalization of receivables collection and inventory conversion. The absence of a dividend revision and the low forecast payout ratio support continuity of the stated dividend policy.

Risk Assessment

Business risks include Working-capital execution risk: annualized DSO of 89 days and inventory days of 78 days are above manufacturing benchmarks. The ¥62.4bn receivables cash outflow was the principal reason OCF lagged earnings, and persistence would constrain cash generation., Americas profitability risk: segment margin was only 3.7%, versus 14.5% at the consolidated operating level and 16.7% in NIPSEA. Even modest revenue disruption or input-cost pressure could materially affect segment earnings., Coatings-industry input-cost risk: paint and coatings profitability is exposed to volatility in petrochemical derivatives, resins, solvents, pigments, titanium dioxide, and energy costs. Sustaining Q1 gross-margin expansion requires pricing and procurement discipline., Global demand and foreign-exchange risk: the group has extensive overseas operations, and foreign-currency translation produced ¥77.3bn of OCI in Q1. Currency swings can materially affect reported equity and the yen translation of overseas earnings., Automotive, construction, and industrial end-market risk: automotive coatings, general-purpose coatings, and industrial coatings are sensitive to vehicle production, housing activity, infrastructure spending, and manufacturing output..

Financial risks include Goodwill risk is elevated: goodwill of ¥1,503.7bn equals 78.2% of equity and 36.3% of assets. This exceeds the 50% goodwill-to-equity warning threshold, making equity sensitive to any impairment of acquired businesses., Leverage is moderate rather than conservative: D/E of 1.15x exceeds the 1.0x conservative benchmark, and financial leverage of 2.15x contributes to the annualized 10.7% ROE., Cash conversion risk: OCF/net income of 0.30x is well below the 0.8x quality threshold. The impact is negative free cash flow and reduced internally generated funding for capex, dividends, and buybacks., Short-term funding increased: current bonds and borrowings rose to ¥209.2bn, although liquid assets and a 1.89x current ratio mitigate immediate refinancing risk., Capital-allocation risk: Q1 buybacks and dividends exceeded operating cash flow, so continuation of shareholder returns without working-capital normalization would draw on cash balances or external funding..

Key concerns include Highest priority: conversion of receivables and inventories into cash, particularly whether the 89-day DSO declines after the Q1 sales cycle., Highest impact: preservation of acquired-business value, given the 78.2% goodwill-to-equity ratio and the substantial ¥627.0bn intangible-asset base., Key earnings sensitivity: durability of AOC's 29.5% segment margin and continued NIPSEA margin expansion., Key execution issue: improving the low-margin Americas segment while protecting group-wide operating leverage..

Investment Implications

Key takeaways include Revenue, operating income, and attributable profit increased 20.8%, 42.7%, and 44.3%, respectively, with broad segment participation., Margins improved decisively: gross margin rose 136bp, operating margin 221bp, and net margin 171bp year on year., NIPSEA is the core earnings engine, generating ¥41.8bn of segment profit and a 16.7% margin., AOC was the fastest-growing and highest-margin segment in Q1, but its outsized contribution increases the importance of monitoring integration and margin persistence., The central offset to strong earnings is cash conversion: OCF/net income was 0.30x and free cash flow was negative ¥6.4bn because receivables expanded materially., Goodwill concentration is material at 78.2% of equity, increasing the strategic importance of sustaining acquired-business profitability and avoiding impairment..

Metrics to watch include Operating cash flow and OCF/net-income ratio, with 0.8x as the minimum quality threshold, Annualized DSO and inventory days, currently 89 days and 78 days, Receivables balance, currently ¥477.5bn, and its conversion in subsequent quarters, NIPSEA revenue growth and segment margin, currently 12.7% growth and 16.7% margin, AOC revenue growth and segment margin, currently 189.8% growth and 29.5% margin, Americas segment margin, currently 3.7%, Goodwill relative to equity and any impairment indicators, Full-year operating-income progress versus the ¥283.0bn forecast.

Regarding relative positioning, Nippon Paint Holdings combines a high-quality global coatings franchise with strong Q1 margin momentum and a conservative forecast dividend payout ratio. Relative to a typical manufacturing business, its asset base is less PPE-intensive and more acquisition-intangible-intensive: goodwill alone represents 36.3% of assets. Accordingly, near-term performance differentiation depends less on production capacity and more on pricing, regional operating execution, acquisition integration, working-capital discipline, and preservation of acquired-business cash flows.