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 of Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥22.28B | ¥19.90B | +12.0% |
| Operating Income | ¥1.64B | ¥0.68B | +140.3% |
| Ordinary Income | ¥1.62B | ¥0.58B | +176.0% |
| Net Income | ¥0.88B | ¥0.16B | +453.1% |
| ROE | 1.4% | 0.3% | - |
The most notable feature of the quarter was the increase in revenue and earnings, driven by price revisions and an improved product mix, which resulted in a significant improvement in the operating margin from the previous year. Revenue was ¥22.28B (+12.0% YoY), operating income was ¥1.64B (+140.3%), ordinary income was ¥1.62B (+176.0%), and net income attributable to owners of the parent was ¥1.296B (+143.2%; net income before deducting profit attributable to non-controlling interests was ¥0.885B). In addition to higher revenue, the gross margin improved from 23.3% to 25.8%, while the SG&A ratio was contained, enabling operating leverage to contribute to the improvement in profitability.
【Revenue】Revenue was ¥22.28B, up +12.0% YoY, with all reported segments posting revenue growth. Functional Coatings recorded the highest growth at ¥5.16B (+15.3%), while the largest segment, Adhesives & Biomass, also expanded to ¥7.80B (+13.0%). Paper & Environment generated ¥5.29B (+7.9%), while Fine Chemicals & Electronics generated ¥4.00B (+11.3%); both maintained positive growth.
【Profit and Loss】Operating income was ¥1.64B (+140.3%), and the operating margin improved to 7.3%, up +3.9pt from 3.4% in the previous year. Functional Coatings was the primary driver, with operating income of ¥1.02B, accounting for approximately 60% of total operating income, and a margin of 19.7%, a substantial improvement from 12.5% in the previous year (+7.2pt). Fine Chemicals & Electronics also recovered, with its margin rising to 10.3% from 5.1% in the previous year (+5.2pt). Adhesives & Biomass continued to post an operating loss of ¥0.26B, although it showed a modest improvement YoY. Ordinary income was ¥1.62B (+176.0%), as non-operating income, including dividend income of ¥0.11B and foreign exchange gains of ¥0.07B, exceeded interest expenses of ¥0.13B and other items, making a modest positive contribution. Extraordinary items were limited, comprising extraordinary income of ¥0.01B and extraordinary losses of ¥0.03B, and therefore had a limited impact on net income. Net income attributable to owners of the parent was ¥1.296B (+143.2%), after deducting income taxes and other taxes of ¥0.71B, representing an effective tax rate of 44.4%, normalized from 72.2% in the previous year. The company recorded higher revenue and earnings, with the emergence of operating leverage—earnings growth substantially outpacing revenue growth—being a notable feature.
Four of the five segments were profitable at the operating level, with Functional Coatings making the largest contribution to profit. Functional Coatings generated revenue of ¥5.16B, representing 23.2% of total revenue (+15.3%), and operating income of ¥1.02B, representing approximately 60% of total operating income (+81.3%). Its margin was 19.7%, compared with 12.5% in the previous year, making it the leading segment for both profitability and growth. Paper & Environment expanded steadily, with revenue of ¥5.29B, representing 23.7% of total revenue (+7.9%), operating income of ¥0.52B (+65.6%), and a margin of 9.8%, compared with 6.4% in the previous year. Fine Chemicals & Electronics generated revenue of ¥4.00B, representing 18.0% of total revenue (+11.3%), and operating income of ¥0.41B (+124.5%), with its margin recovering significantly to 10.3% from 5.1% in the previous year. Adhesives & Biomass, the largest segment by revenue, generated revenue of ¥7.80B, representing 35.0% of total revenue (+13.0%), but posted an operating loss of ¥0.26B, equivalent to a margin of ▲3.4%, compared with ▲4.0% in the previous year. The segment remained loss-making despite higher revenue and diluted the company-wide operating margin.
【Profitability】The operating margin improved to 7.3% from 3.4% in the previous year (+3.9pt), while the net profit margin, based on net income attributable to owners of the parent, improved to 5.8% from 2.7% (+3.1pt). The gross margin also expanded to 25.8% from 23.3% in the previous year, indicating that improvements in pricing and product mix are gradually flowing through to profitability.【Cash Quality】Operating Cash Flow (OCF) was ¥1.09B, only 0.84x net income attributable to owners of the parent of ¥1.296B, as the increase in trade receivables of ¥1.23B constrained cash conversion.【Investment Efficiency】ROE was 1.4%, while basic EPS was ¥65.37, up +143.2% from ¥26.88 in the previous year.【Financial Soundness】The equity ratio was 47.8%, slightly higher than 47.0% in the previous year. Short-term liquidity remained secured, with a current ratio of 142.2% and a quick ratio of 112.7%.
Operating Cash Flow (OCF) was ¥1.09B, representing a turnaround from the negative ¥0.24B recorded in the same period of the previous year. The primary factor was the improvement in operating income. However, trade receivables increased by ¥1.23B, while inventories decreased by only ¥0.05B. Including income taxes and other taxes paid of ¥0.31B, actual OCF was somewhat reduced from the operating cash flow subtotal of ¥1.40B. Investing Cash Flow was negative ¥0.70B, including capital expenditures of ¥0.52B, down from ¥0.89B in the previous year. As a result, free cash flow improved to ¥0.39B from negative ¥0.37B in the previous year. Financing Cash Flow was negative ¥1.24B. Cash outflows, including repayment of long-term borrowings of ¥0.07B and dividend payments of ¥0.495B, combined with broadly flat short-term borrowings to result in a net outflow, reversing the net financing inflow of +¥1.16B in the previous year due to an increase in short-term borrowings. Overall, the improvement in operating income and the restraint of CapEx supported cash generation, while the increase in trade receivables constrained the pace of cash conversion.
The improvement in earnings this quarter was driven primarily by operating activities, while extraordinary items—extraordinary income of ¥0.01B and extraordinary losses of ¥0.03B—had only a minor impact on net income. Non-operating income of ¥0.32B comprised dividend income of ¥0.11B, foreign exchange gains of ¥0.07B, and other income of ¥0.10B. Although it included a certain amount of income not directly linked to the business, it was almost offset by non-operating expenses of ¥0.34B, including interest expenses of ¥0.13B, resulting in only a small net contribution to ordinary income. The effective tax rate normalized to 44.4% from 72.2% in the previous year, and the leveling-off of the tax burden was one factor supporting the growth rate of net income. Comprehensive income was ¥2.66B, substantially exceeding net income attributable to owners of the parent of ¥1.296B. The primary factors behind the difference were a ¥1.53B increase in valuation differences on securities and a ¥0.38B foreign currency translation adjustment. Accordingly, the increase in comprehensive income includes market-related factors and should be considered separately from recurring earning power. OCF remained at 0.84x net income, indicating an expansion in accruals due to the increase in trade receivables and warranting some attention from the perspective of cash backing for earnings.
Progress against the full-year plan in Q1 was 25.6% for revenue (¥22.28B/¥87.00B), 49.6% for operating income (¥1.64B/¥3.30B), and 57.7% for ordinary income (¥1.62B/¥2.80B). Profit metrics are therefore progressing substantially ahead of the simple 25% benchmark. Revenue is broadly progressing as planned, while the strong pace of profit progress appears to reflect the earlier-than-expected improvement in margins in high-value-added segments such as Functional Coatings during Q1. The company has not revised either its earnings forecast or dividend forecast, and its full-year outlook remains unchanged.
The annual dividend forecast is ¥55.00, consisting of an interim dividend of ¥27.5 and a year-end dividend of ¥27.5. Each includes a ¥1.5 commemorative dividend for the company’s 150th anniversary. The dividend forecast has not been revised from the previous quarter. Based on the full-year net income forecast of ¥2.25B and total annual dividends of approximately ¥1.09B based on the average number of shares outstanding during the period, the payout ratio is approximately 48%. Q1 free cash flow of ¥0.39B was slightly below the dividend payment of ¥0.495B during the period. For the full year, however, the company appears to plan to fund dividends through the recovery in earnings and OCF.
Segment profitability gap risk: Adhesives & Biomass, the largest segment by revenue, remains loss-making, posting an operating loss of ¥0.26B, equivalent to a margin of ▲3.4%. The performance of this business, which accounts for 35.0% of total company revenue, could either dilute or improve the consolidated margin.
Working capital and cash conversion risk: Trade receivables increased by ¥1.23B, and OCF of ¥1.09B was only 0.84x net income attributable to owners of the parent of ¥1.296B. The accumulation of working capital accompanying revenue growth could continue to constrain the pace of cash generation.
Interest rate and debt composition risk: Short-term borrowings of ¥22.73B account for the major portion of interest-bearing debt, while the liquidity cushion is limited relative to cash and deposits of ¥9.97B. Although interest expense of ¥0.13B is modest relative to operating income of ¥1.64B, attention should be paid to changes in refinancing terms if the interest rate environment changes.
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 7.3% | 8.7% (4.2%–14.2%) | -1.4pt |
| Net Profit Margin | 4.0% | 7.0% (3.2%–10.6%) | -3.1pt |
Both the operating margin and net profit margin are below the industry median, placing the company’s profitability somewhat toward the lower end of the industry.
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | 12.0% | 6.2% (-1.1%–14.6%) | +5.8pt |
The revenue growth rate substantially exceeds the industry median, placing the company among the higher-growth group within the industry.
※Source: Company compilation
The operating margin improved from 3.4% in the previous year to 7.3% (+3.9pt), with the rising proportion of high-value-added products in Functional Coatings and Fine Chemicals/Electronics providing the structural backdrop for the improvement in profitability. Whether this improvement trend can continue into the second half and beyond will be a key factor in assessing the trajectory of margins.
Progress toward the full-year plan for operating income and ordinary income—49.6% and 57.7%, respectively—substantially exceeded revenue progress of 25.6%, indicating that the improvement in Q1 profitability materialized ahead of schedule. Whether the reduction in losses at the Adhesives & Biomass business can continue will be a key point to watch in determining the direction of the consolidated margin from the second half onward.
The fact that OCF of ¥1.09B was below net income attributable to owners of the parent of ¥1.296B reflects the increase in trade receivables of ¥1.23B. The relationship between working capital and cash conversion during a period of revenue growth remains an important area of ongoing observation in evaluating earnings quality.
This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson-type model with an explicit five-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 | ¥2,583 |
| base | ¥2,618 |
| bull | ¥2,632 |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | ¥3,095 |
| Adjusted Forecast EPS | ¥124.8 |
| Cost of Equity r | 9.77% (10-year Japanese government bond 2.77% + equity risk premium 6.00% + size premium 1.00%) |
| Residual Income Persistence Coefficient ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 48.5% |
| Forecast EPS Confidence Adjustment | ×1.100 (based on progress ahead of the full-year forecast) |
| Implied PBR / PER |
Sensitivity: ¥2,547–¥2,692 at ±1% for the cost of equity, and ¥2,602–¥2,628 at ±0.1 for ω.
Notes:
(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-07 / This value is not a forecast or guarantee of the future share price)
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 available earnings data. Investment decisions should be made at your own discretion and responsibility, after consulting with professionals as necessary.
---End of Report---
| 0.85x / 21.0x |