DIC (4631) FY2026 Q1 Earnings Report

Quick View

Executive Summary

Q1 of the fiscal year ending December 2026 resulted in higher revenue and earnings, with the key characteristic being profit growth substantially exceeding revenue growth. Revenue was ¥282.49B (+7.8% YoY), Operating Income was ¥24.51B (+87.7%), Ordinary Income was ¥23.85B (+141.4%), and Net Income was ¥19.50B (+212.4%). The primary drivers of earnings growth were improved margins in the high-value-added Color & Display and Functional Products segments, with gross profit expansion outpacing the increase in SG&A expenses and bringing operating leverage to the fore.

Factors Affecting Business Performance

【Revenue】Revenue was ¥282.49B (+7.8% YoY), with all reportable segments posting revenue growth. Packaging & Graphic was the largest segment at ¥145.22B (+8.4%), while Functional Products also reached ¥76.73B (+8.4%). Color & Display remained at ¥69.67B (+1.5%), indicating differences among segments in terms of volume and product mix.

【Profit and Loss】Operating Income increased substantially to ¥24.51B (+87.7%). Under a cost structure consisting of a 24.6% gross margin and a 15.9% SG&A ratio, gross profit expansion from higher revenue absorbed the increase in SG&A expenses. Segment profit was led by Color & Display, which rose to ¥8.46B (+200.9%, 12.1% margin), while Functional Products also grew into a core source of profit at ¥9.06B (+75.3%, 11.8% margin). Packaging & Graphic remained at ¥8.32B (+25.0%, 5.7% margin) and was not a primary driver of profit growth. Ordinary Income was ¥23.85B (+141.4%), absorbing non-operating expenses, including ¥1.44B in interest expense. Net Income was ¥19.50B (+212.4%), including a net ¥1.10B comprising extraordinary income of ¥3.05B and extraordinary losses of ¥1.95B. The Company achieved both revenue and earnings growth, with profit growth primarily attributable to improved profitability in the two high-value-added segments.

Segment Analysis

Among the four segments, Functional Products made the largest contribution to profit, with Operating Income of ¥9.06B and an 11.8% margin. While revenue growth in Color & Display was limited to +1.5%, segment profit expanded to ¥8.46B, approximately three times the level of the same period of the previous year, and its margin improved substantially from approximately 4.1% in the previous year to 12.1%. Packaging & Graphic was the largest segment by revenue at ¥145.22B, but its 5.7% margin was below those of the other two segments, and its contribution to the improvement in the Company-wide margin was limited. Segment information has been compiled using a revised methodology since Q1 of the current fiscal year, and the year-on-year comparisons are based on figures recalculated under the revised criteria.

Key Financial Indicators

【Profitability】The Operating Income margin improved substantially to 8.7% from 5.0% in the same period of the previous year, while the Net Income margin increased from 2.3% to 6.8%. Gross margin was 24.6% versus an SG&A ratio of 15.9%, indicating progress in the absorption of fixed and indirect costs resulting from higher revenue.【Cash Flow Quality】DSO of 79 days, DIO of 128 days, and CCC of 149 days all exceeded generally cautious levels, indicating a significant cash commitment to working capital even during a period of earnings growth.【Investment Efficiency】ROE was 3.9% on a Q1 cumulative basis. Although annualization of the Q1 earnings level on a simple basis would imply an improvement, the repeatability of this performance over the full year requires verification.【Financial Soundness】The Equity Ratio was 38.5%, maintaining the level of the same period of the previous year. Interest-bearing debt totaled approximately ¥322.9B on a combined short- and long-term basis. Against interest expense of ¥1.44B, Operating Income of ¥24.51B indicates that the interest burden remains modest.

Cash Flow Analysis

Although a cash flow statement has not been disclosed, funding trends can be confirmed from changes in the balance sheet. Cash and deposits increased to ¥85.02B from ¥68.91B in the same period of the previous year, suggesting that earnings growth contributed to the accumulation of on-hand liquidity. Meanwhile, accounts receivable increased to ¥244.73B and inventories to ¥185.92B, with the buildup of working capital accompanying higher revenue partially offsetting cash generation. Property, plant and equipment remained broadly flat at ¥372.19B, indicating that cash outflows from large-scale investments were limited. Short-term borrowings decreased to ¥93.05B, while long-term borrowings increased to ¥229.88B, suggesting a shift in funding from short-term to long-term sources. Overall, earnings growth has translated into an increase in cash and deposits, although the increase in trade receivables and inventories has acted as a factor weighing on working capital.

Quality of Earnings

The earnings increase for the current period resulted from a substantial improvement in profitability at the operating level, with limited dependence on temporary factors. The net amount of ¥1.10B comprising extraordinary income of ¥3.05B and extraordinary losses of ¥1.95B accounted for approximately 5.6% of Net Income of ¥19.50B, providing a certain uplift to bottom-line profit. However, the 87.7% increase in Operating Income indicates substantial earnings growth even excluding extraordinary gains and losses. Non-operating income of ¥2.63B consisted primarily of dividend income of ¥0.06B and foreign exchange gains of ¥0.04B, among other items, with no notable large-scale item. Non-operating expenses of ¥3.29B were primarily interest expense of ¥1.44B and were recurring in nature. Comprehensive Income was ¥26.43B, exceeding Net Income of ¥19.50B, mainly due to a positive foreign currency translation adjustment of ¥7.76B. This difference reflects valuation factors arising from the translation of overseas subsidiaries into yen and should be distinguished from the earnings power of the core business. The increase in working capital, including the expansion of accounts receivable and inventories, is an area that should be monitored continuously when assessing the quality of income reported on the income statement, particularly its conversion into cash flow.

Earnings Forecasts and Guidance

The full-year earnings forecasts are Revenue of ¥1,100.0B (+4.5% YoY), Operating Income of ¥56.00B (+7.3%), and Ordinary Income of ¥48.00B (+8.5%), with no revisions as of the current quarter. Q1 progress rates were 25.7% for Revenue, 43.8% for Operating Income, and 49.7% for Ordinary Income, with Operating Income and Ordinary Income significantly exceeding the standard quarterly progress rate of 25%. In particular, the Operating Income margin was 8.7% in Q1, compared with 5.1% based on the full-year forecast, suggesting that the full-year forecast incorporates an assumption of normalization of margins or a conservative outlook for the second half. As the forecasts remain unchanged, key points of focus will be whether actual results continue to exceed the full-year forecasts or margins level off toward the second half.

Shareholder Returns

The full-year dividend forecast is ¥140 per share, with no revision as of the current quarter. Based on average shares outstanding during the period of 94,685 thousand shares, total annual dividends are approximately ¥13.26B, resulting in a Payout Ratio of approximately 40.2% against the full-year forecast of Net Income attributable to owners of the parent of ¥33.00B. Net Income attributable to owners of the parent as of Q1 was ¥19.19B, reaching 58.2% of the full-year forecast, and the earnings progress provides support for the annual dividend. Treasury stock remained at approximately 0.5% of shares issued, and no large-scale share repurchases were identified. Accordingly, shareholder returns should be assessed based on the Payout Ratio.

Risk Factors

1. Risk of deterioration in working capital efficiency: DSO of 79 days, DIO of 128 days, and CCC of 149 days all exceed generally cautious levels (benchmarks of 60 days for DSO, 90 days for DIO, and 120 days for CCC). Even during a period of earnings growth, the expansion of accounts receivable to ¥244.73B and inventories to ¥185.92B could constrain capital efficiency.

2. Risk of full-year margin normalization: The implied Operating Income margin under the full-year forecast is 5.1%, substantially below the Q1 actual result of 8.7%. The Company’s forecast remains unchanged, and margins may decline toward the second half due to fluctuations in demand, raw material costs, foreign exchange rates, and other factors.

3. Cyclical risk in demand for materials: The Packaging, Display, and Functional Materials businesses are susceptible to production and consumption trends in customer industries. With product inventories of ¥185.92B, a slowdown in demand could affect inventory valuation and capacity utilization.

Industry Benchmark (Reference; Company Analysis)

Industry Benchmark (manufacturing)

Profitability and Returns

Both the Operating Income margin and Net Income margin exceed the industry median, but remain some distance from the upper bound of the IQR, placing the Company in the middle-to-upper range of the industry.

Growth and Capital Efficiency

The Revenue growth rate exceeds the industry median but remains below that of the high-growth group when compared with the IQR upper bound of 13.9%.

※Source: Company compilation

Key Takeaways from the Earnings Results

1. Revenue increased 7.8%, while Operating Income rose 87.7%, with the Operating Income margin improving from 5.0% in the same period of the previous year to 8.7%. The primary drivers of earnings growth were improved profitability in Color & Display (approximately 4.1% → 12.1% margin) and Functional Products (approximately 7.3% → 11.8%), demonstrating an improvement in profitability exceeding the industry average.

2. Q1 progress toward the full-year Operating Income forecast was 43.8%, substantially above the standard progress rate. However, the implied Operating Income margin under the full-year forecast is 5.1%, below the Q1 actual result, suggesting that management may be assuming normalization of margins in the second half. The evolution of this margin gap is a key point of focus given that the forecast remains unchanged.

3. DSO of 79 days, DIO of 128 days, and CCC of 149 days all exceed cautious levels, indicating that earnings growth has not directly translated into improved cash generation. Trends in the reduction of trade receivables and inventories will be key monitoring points in assessing the sustainability of profit growth.

Theoretical Share Price (Reference Value)

Sensitivity: ¥4,860–¥5,143 at ±1% cost of equity, and ¥4,988–¥5,005 at ω±0.1.

Notes:

• Because Net Income progress against the full-year forecast (58%) exceeds the standard rate (25%), forecast EPS has been adjusted upward within a maximum range of +10% (because companies with leading progress tend to exceed forecasts; adjustments 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 gap relative to the full-year forecast).
• Because 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 solely from publicly disclosed data; this is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict 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 discretion and responsibility, after consulting a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

DIC delivered a strong FY2026 Q1 earnings recovery, with operating profit growth substantially outpacing sales growth. Revenue increased 7.8% year on year to ¥282.5bn. Operating income rose 87.7% to ¥24.5bn. Ordinary income increased 141.4% to ¥23.9bn, aided by a much smaller net non-operating cost burden. Profit attributable to owners of parent more than tripled, rising 214.7% to ¥19.2bn. Gross margin improved to 24.6% from 22.3% a year earlier, an expansion of approximately 231 basis points. Operating margin expanded to 8.7% from 5.0%, an improvement of approximately 370 basis points. Net margin rose to 6.8% from 2.3%, an improvement of approximately 446 basis points. The earnings recovery was broad-based across the three reportable segments, with particularly pronounced profit growth in Color & Display. SG&A expenses declined 0.9% year on year despite the 7.8% sales increase, demonstrating favorable operating leverage and tighter cost control. Segment profit increased ¥11.2bn, while corporate expenses fell by ¥2.5bn, supporting the consolidated operating-income increase. However, net income included a net extraordinary gain of ¥1.1bn, equivalent to about 57% of profit attributable to owners, so reported bottom-line growth should not be viewed as entirely recurring. The balance sheet remains liquid, with a 171.0% current ratio and a 122.6% quick ratio. Financial leverage remains meaningful at 2.60x under the DuPont framework and the reported debt-to-equity ratio is 1.60x, although interest coverage of 17.0x indicates substantial current debt-service capacity. Working-capital efficiency is the principal operating concern, as receivable days, inventory days and the cash conversion cycle are elevated for a manufacturing company. Q1 operating-income progress is 43.8% of full-year guidance, above the standard 25% seasonal benchmark, whereas revenue progress of 25.7% is broadly in line. This indicates that the full-year earnings outlook depends on maintaining the Q1 margin recovery rather than simply achieving revenue growth. Management maintained both earnings and dividend guidance, indicating that the strong Q1 result has not yet prompted a formal upgrade.

Profitability Analysis

Annualized DuPont ROE is 15.3%, comprising a 6.8% net profit margin, 0.867x asset turnover and 2.60x financial leverage. The principal driver of the return improvement is margin recovery: operating margin expanded by approximately 370 basis points year on year, while the annualized asset-turnover figure and leverage structure remain secondary contributors. Gross profit rose 19.0% to ¥69.4bn, materially faster than sales growth, lifting gross margin by approximately 231 basis points. SG&A decreased to ¥44.9bn from ¥45.3bn, so SG&A as a percentage of sales declined to 15.9% from 17.3%. This favorable cost absorption produced strong operating leverage, with operating income increasing by ¥11.5bn on a ¥20.4bn revenue increase. The annualized 15.3% ROE reaches the stated excellent threshold, but its durability depends on continued gross-margin discipline and a normalization of extraordinary items. The five-factor analysis shows a normal 0.769 tax burden and a favorable 1.018 interest burden; profit before tax exceeded EBIT because extraordinary income exceeded extraordinary losses. Interest expense was ¥1.4bn and interest coverage was 17.0x, leaving financing costs well covered by operating earnings. Segment performance was broad-based. Functional Products was the core business by segment-profit contribution, generating ¥9.1bn of profit on ¥76.7bn of total segment sales, for an approximately 11.8% segment margin; profit grew 75.3% year on year. Color & Display generated ¥8.5bn of profit on ¥69.7bn of total segment sales, for an approximately 12.1% margin, versus approximately 4.1% a year earlier; its ¥5.6bn profit increase was the largest segment-level earnings improvement. Packaging & Graphic generated ¥8.3bn of profit on ¥145.2bn of sales, for an approximately 5.7% margin, with profit up 25.0% year on year. Corporate expenses declined to ¥1.3bn from ¥1.6bn, further supporting consolidated profitability.

Growth Assessment

Revenue growth of 7.8% was led by Packaging & Graphic, where external sales increased 8.4% to ¥145.2bn, and Functional Products, where external sales rose 8.5% to ¥75.8bn. Color & Display external sales increased 5.7% to ¥61.4bn, but its segment profit expanded 200.9%, signaling a substantial improvement in product mix, pricing, utilization, cost structure, or a combination of these factors. Functional Products combined 8.5% external-sales growth with 75.3% segment-profit growth, confirming a strong incremental margin profile. Packaging & Graphic delivered the largest absolute revenue contribution but remains the lowest-margin reporting segment, making further margin recovery there important to consolidated earnings resilience. The full-year forecast calls for revenue of ¥1,100.0bn, operating income of ¥56.0bn, ordinary income of ¥48.0bn and profit attributable to owners of ¥33.0bn. Q1 progress rates are 25.7% for sales, 43.8% for operating income, 49.7% for ordinary income and 58.2% for profit attributable to owners. Operating-income progress is 18.8 percentage points above the standard Q1 pace of 25%, while net-income progress is 33.2 percentage points above it. The forecast therefore embeds a significant moderation in quarterly profitability after Q1, or management is maintaining a prudent outlook pending clearer visibility. The reported net extraordinary gain of ¥1.1bn supported Q1 profit before tax, and should be separated from the underlying operating recovery when assessing full-year earnings power. Management has introduced segment-level ROIC targets under DIC Vision 2030 Phase 2, increasing the strategic emphasis on capital efficiency and cash generation.

Financial Health

Liquidity is sound: current assets of ¥656.2bn exceed current liabilities of ¥383.7bn, resulting in working capital of ¥272.5bn and a current ratio of 171.0%. The quick ratio of 122.6% indicates that liquidity remains above 1.0x even excluding inventories. Cash and deposits increased 23.4% year on year to ¥85.0bn. Interest-bearing debt totals ¥322.9bn, comprising ¥93.0bn of short-term loans and ¥229.9bn of long-term loans. Debt-to-capital is 39.2%, just below the 40% investment-grade reference point, while the reported debt-to-equity ratio of 1.60x reflects a meaningful but not aggressive leverage profile. Financial leverage of 2.60x supports annualized ROE but also makes returns more sensitive to earnings volatility and funding costs. Short-term loans declined ¥33.2bn, or 26.3%, year on year, which reduces reliance on this specific short-term funding source. At the same time, commercial paper rose to ¥33.0bn from ¥15.0bn and the current portion of bonds payable increased to ¥15.0bn from ¥5.0bn, so short-dated refinancing requirements remain relevant. Cash covers 0.91x of short-term debt, meaning near-term obligations are not fully cash covered on a standalone basis, though current liquid assets and the strong current ratio mitigate this maturity mismatch risk. Long-term loans increased ¥31.0bn year on year to ¥229.9bn and should be monitored against future cash generation. Total equity increased 2.2% to ¥501.9bn, supported by earnings and positive comprehensive income. Goodwill is only 3.4% of equity and 1.3% of total assets, while intangible assets are 4.7% of total assets; balance-sheet dependence on acquisition-related asset values is low. Asset retirement obligations total ¥10.6bn, equal to roughly 1.3% of total liabilities, a manageable level for a chemical manufacturer.

Notable B/S Changes

Short-term loans: -¥33.2bn (-26.3%) to ¥93.0bn - direct short-term loan reliance declined, although commercial paper and current bond maturities increased and should be assessed together in refinancing monitoring.

Cash Flow Quality

The Q1 earnings profile shows solid operating-profit conversion at the income-statement level, as operating income of ¥24.5bn exceeded profit attributable to owners of ¥19.2bn before considering the net extraordinary gain. The net extraordinary gain was ¥1.1bn, comprising ¥3.1bn of extraordinary income and ¥2.0bn of extraordinary losses, and represents a material non-recurring contribution to bottom-line profit. Working-capital intensity is the key cash-conversion risk. The quality alerts identify receivable days of 79 days, above the 60-day warning threshold, indicating slow collection relative to manufacturing benchmarks. The alerts also identify inventory days of 128 days and a cash conversion cycle of 149 days, both above their respective 90-day and 120-day warning thresholds. A supplementary annualized inventory calculation of 80 days also remains above the 60-day manufacturing benchmark, reinforcing that inventory efficiency requires attention even under the lower measure. High receivable days can delay conversion of sales into cash and increase exposure to customer-credit conditions. High inventory days raise the risk of cash being tied up in raw materials and finished goods, particularly in chemical and specialty-material markets subject to demand changes, product obsolescence, and input-price movements. The long cash conversion cycle means that continued earnings growth may require greater working-capital funding unless collection and inventory management improve. Finished goods were ¥185.9bn, raw materials were ¥100.5bn and work in process was ¥11.5bn, underscoring the importance of demand forecasting, production planning and inventory discipline. Accounts payable were ¥135.1bn, providing supplier financing support, but the reported long cash conversion cycle indicates that this support does not fully offset receivable and inventory investment. Cash and deposits increased to ¥85.0bn, providing a stronger immediate liquidity buffer.

Dividend Sustainability

The full-year dividend forecast is ¥140 per share, with no revision announced. Based on forecast EPS of ¥348.54, the implied dividend payout ratio is approximately 40.2%. This is below the 60% sustainability benchmark and leaves a meaningful earnings retention buffer for debt reduction, working-capital funding and investment. Q1 basic EPS of ¥202.71 already represents 58.2% of the full-year EPS forecast, while the dividend forecast remains unchanged. The forecast payout is therefore supported by the current earnings outlook, provided that the Q1 margin improvement is substantially retained through the remainder of the year. Balance-sheet liquidity is adequate, with ¥272.5bn of working capital and a 171.0% current ratio. However, the elevated receivable, inventory and cash-conversion-cycle metrics increase the cash required to support operations and should remain a key consideration in assessing distributable cash resilience. The low goodwill burden and manageable debt-to-capital ratio provide additional flexibility. No share-buyback information is incorporated, so the analysis is limited to the dividend payout ratio rather than a total return ratio.

Risk Assessment

Business risks include Working-capital risk is elevated: the 79-day receivables metric, 128-day inventory metric and 149-day cash conversion cycle alert point to slow cash conversion and potential inventory-demand mismatch., Chemical and materials operations remain exposed to changes in customer demand, raw-material and energy costs, and pricing conditions; a reversal in the Q1 gross-margin improvement would have a disproportionate effect on earnings., Packaging & Graphic is the largest revenue segment but has the lowest Q1 segment margin at approximately 5.7%, making consolidated profits sensitive to its ability to sustain pricing and cost recovery., Color & Display delivered exceptional segment-profit growth of 200.9%; the scale of the improvement raises the execution risk that mix, utilization or pricing benefits normalize., Environmental and remediation obligations are inherent to chemical manufacturing; asset retirement obligations of ¥10.6bn require ongoing compliance and site-management discipline..

Financial risks include Interest-bearing debt of ¥322.9bn and a 1.60x reported debt-to-equity ratio create sensitivity to refinancing conditions and interest-rate movements, although interest coverage is currently strong at 17.0x., Cash covers 0.91x of short-term debt, while commercial paper and current maturities of bonds increased year on year; continued access to bank and capital-market funding remains important., Annualized ROE of 15.3% is partly supported by 2.60x financial leverage, so a deterioration in operating margins would transmit rapidly to equity returns., The Q1 net extraordinary gain of ¥1.1bn is material relative to ¥19.2bn of profit attributable to owners and should not be extrapolated as recurring cash earnings..

Key concerns include Priority high: reduce receivable and inventory days to improve cash conversion and limit funding needs., Priority high: validate the sustainability of the approximately 370-basis-point operating-margin expansion through subsequent quarters., Priority medium: monitor commercial paper, bond maturities and cash coverage of short-term debt despite the healthy current and quick ratios., Priority medium: monitor whether strong Q1 profit progress results in a forecast revision or whether management expects margin normalization later in FY2026..

Investment Implications

Key takeaways include Q1 demonstrated a broad-based earnings recovery, with sales up 7.8%, operating income up 87.7% and profit attributable to owners up 214.7%., Gross-margin expansion and lower SG&A created strong operating leverage, lifting operating margin to 8.7%., Functional Products is the largest segment by profit contribution, while Color & Display produced the strongest year-on-year profit acceleration., Annualized ROE of 15.3% is strong, but leverage and a material net extraordinary gain mean that normalized return quality should be monitored., Liquidity is healthy, but elevated receivable days, inventory days and the cash conversion cycle are the central operational and cash-efficiency concern., The ¥140 forecast dividend implies an approximately 40.2% payout ratio against forecast EPS and appears supported by the stated earnings outlook..

Metrics to watch include Gross margin and operating margin versus the Q1 levels of 24.6% and 8.7%, Color & Display and Functional Products segment-profit margins, Receivable days, inventory days and cash conversion cycle, Commercial paper, current bond maturities, cash-to-short-term-debt coverage and interest coverage, Progress against FY2026 guidance of ¥1,100.0bn sales, ¥56.0bn operating income and ¥33.0bn profit attributable to owners, The recurrence of extraordinary gains and losses, Segment-level ROIC progress under DIC Vision 2030 Phase 2.

Regarding relative positioning, DIC's Q1 operating margin of 8.7% falls within the good 8-15% benchmark range, while its annualized ROE of 15.3% reaches the excellent threshold. Liquidity ratios are healthy and goodwill exposure is low relative to equity, but working-capital efficiency is weaker than manufacturing benchmarks and remains the principal factor differentiating the quality of the earnings recovery.