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 | Year-Ago Period | YoY |
|---|---|---|---|
| Revenue | ¥289.2B | ¥269.3B | +7.4% |
| Operating Income | ¥15.5B | ¥8.1B | +90.3% |
| Ordinary Income | ¥25.3B | ¥12.6B | +100.4% |
| Net Income | ¥17.8B | ¥4.8B | +270.8% |
| ROE | 1.6% | 0.4% | - |
The first quarter of the fiscal year ending March 2027 delivered higher revenue and higher earnings, with particularly significant year-on-year improvement in profitability. Revenue was ¥289.2B (¥269.3B in the year-ago period, YoY +7.4%), Operating Income was ¥15.5B (¥8.1B, YoY +90.3%), Ordinary Income was ¥25.3B (¥12.6B, YoY +100.4%), and Net Income attributable to owners of the parent was ¥17.8B (¥4.8B, YoY +270.8%). In addition to revenue growth, improved gross margin and a lower SG&A ratio generated operating leverage, while non-operating income, including dividend income received and foreign exchange gains, further lifted Ordinary Income.
【Revenue】Revenue was ¥289.2B, representing a 7.4% year-on-year increase. By segment, IndustrialProducts (69.4% of the composition) led growth in the core business, with revenue of ¥208.3B (YoY +10.4%). DailyCommodities (25.9% of the composition) was nearly flat at ¥82.0B (YoY +0.4%), while Other was ¥9.9B (YoY +14.6%). The primary driver of revenue growth was an improvement in the volume and price mix of IndustrialProducts.
【Profit and Loss】Operating Income was ¥15.5B (YoY +90.3%), and the Operating Income margin improved to 5.4% from 3.0% in the year-ago period, an improvement of +2.3pt. The gross margin was 18.9%, up +1.7pt from 17.2%, while the SG&A ratio was 13.6%, down -0.6pt from 14.2%, reflecting improvements in the cost structure in addition to revenue growth. Ordinary Income increased further from Operating Income to ¥25.3B (YoY +100.4%), supported by ¥10.7B in non-operating income, mainly consisting of ¥7.5B in dividend income received and ¥1.1B in foreign exchange gains. Net Income was ¥17.8B (YoY +270.8%) after reflecting ¥2.0B in extraordinary losses (impairment losses on fixed assets) and ¥5.6B in income taxes and other taxes. The decline from Ordinary Income to Net Income was approximately 30%, mainly due to impairment losses and the tax burden. The results reflect both higher revenue and higher earnings, with the quality of earnings supported by the dual drivers of cost efficiency at the operating level and non-operating income.
DailyCommodities remains the main contributor to segment profit, generating Operating Income of ¥1.74B at a margin of 21.2% and accounting for the majority of company-wide earnings. In contrast, IndustrialProducts is the largest segment by revenue, accounting for 69.4% of sales, but generated Operating Income of ¥0.22B at a margin of 1.0%, reflecting a low-margin business. A notable feature was its turnaround from a loss of ¥499M in the year-ago period (negative profit margin) to profitability. This return to profitability was a major factor driving the company-wide +90.3% increase in Operating Income. Both segments recorded impairment losses on fixed assets (¥0.14B for IndustrialProducts and ¥0.05B for DailyCommodities), indicating that some challenges remain regarding asset efficiency. The company is characterized by a mismatch between its revenue and profit structures: revenue is highly dependent on IndustrialProducts, whereas profit is highly dependent on DailyCommodities.
【Profitability】The Operating Income margin improved substantially to 5.4% from 3.0% in the year-ago period (+2.3pt), while the Net Income margin improved to 6.1% from 1.8% (+4.4pt). These improvements were underpinned by the increase in gross margin to 18.9% and the improvement in the SG&A ratio to 13.6%. 【Cash Quality】Non-operating income of ¥10.7B, primarily consisting of ¥7.5B in dividend income received, accounted for approximately 42% of Ordinary Income of ¥25.3B. This indicates that part of Ordinary Income depends on non-core business factors. 【Investment Efficiency】ROE remained low at 1.6% despite the improvement in the Net Income margin. Investment securities represented approximately 32% of total assets (¥519.6B/¥1620.4B), which is one factor suppressing the asset turnover ratio. 【Financial Soundness】The Equity Ratio was 67.4%, a slight improvement from 67.3% in the year-ago period. With cash and deposits of ¥309.5B and long-term borrowings of ¥0.1B, the company has a conservative financial structure that is close to being debt-free in substance, providing strong resilience against short-term liquidity pressure.
Although explicit disclosure of the cash flow statement is limited, an examination of fund movements based on changes in the balance sheet shows that cash and deposits were ¥309.5B, down ¥33.3B from ¥342.7B in the year-ago period. Meanwhile, accounts receivable and notes receivable increased to ¥188.8B (up ¥12.7B from ¥176.1B), and inventories increased to ¥109.4B (up ¥4.6B from ¥104.7B). The buildup of working capital accompanying revenue growth appears to have contributed to the decline in cash. In addition, income taxes payable declined substantially year on year, and the timing of tax payments was also a temporary factor reducing cash. Property, plant and equipment increased to ¥255.4B (up ¥4.9B from ¥250.5B), indicating continued capital investment. Despite its substantial asset base, including ¥519.6B in investment securities, cash and deposits remained at a plentiful level of ¥309.5B.
Non-operating income of ¥10.7B, including ¥7.5B in dividend income received and ¥1.1B in foreign exchange gains, accounted for approximately 42% of Ordinary Income of ¥25.3B. This suggests that non-core income factors supported growth at the Ordinary Income level. Extraordinary losses were ¥2.0B, including ¥1.96B in impairment losses, representing approximately 11% of Net Income of ¥17.8B and remaining within a manageable range. The decline from Ordinary Income to Net Income was approximately 30%, mainly due to ¥5.6B in income taxes and other taxes, equivalent to an effective tax rate of 23.9%, and extraordinary losses. Comprehensive Income was ¥2.7B, substantially below Net Income of ¥17.8B. This discrepancy was primarily attributable to valuation differences on securities of negative ¥16.9B, confirming a structure in which market fluctuations in investment securities affect equity and Comprehensive Income. Since non-operating income such as dividend income received and foreign exchange gains is subject to seasonality and market fluctuations, the degree of normalization over the full year should be monitored.
Q1 progress against the full-year forecast was 25.1% for Revenue (¥289.2B/¥1150.0B), 23.1% for Operating Income (¥15.5B/¥67.0B), 29.1% for Ordinary Income (¥25.3B/¥87.0B), and 31.1% for Net Income (¥17.8B/¥57.0B). Compared with the simple progress benchmark of 25% for Q1, Operating Income was slightly below plan, while Ordinary Income and Net Income were ahead of schedule. This front-loaded progress was attributable to the contribution from non-operating income, including dividend income received and foreign exchange gains, while progress at the operating level remained somewhat conservative relative to the full-year plan. During the quarter, revisions to the earnings forecast and dividend forecast were announced, both in the direction of higher dividends.
The full-year dividend forecast is ¥130 (revised from the previous period, in the direction of an increase), implying a Payout Ratio of approximately 38.9% based on the full-year forecast EPS of ¥334.19. The actual dividend in the previous year was ¥60, making the full-year forecast of ¥130 equivalent to a substantial dividend increase plan. In addition to the conservative financial structure of cash and deposits of ¥309.5B and long-term borrowings of ¥0.1B, the high Equity Ratio of 67.4% indicates that the company appears to have secured sufficient financial support for dividend funding.
Deterioration in working capital efficiency: Accounts receivable increased 7.2% year on year, while inventories increased 4.4%. Asset accumulation at a pace exceeding revenue growth could become a potential risk factor through future credit costs or inventory write-downs.
Dependence on non-operating income: Non-operating income accounted for ¥10.7B, or approximately 42%, of Ordinary Income of ¥25.3B. Dividend income received, its primary component, was ¥7.5B and is affected by market conditions and the dividend policies of investee companies, requiring attention as a source of volatility in Ordinary Income.
Segment profit margin disparity and asset valuation fluctuations: IndustrialProducts has a low profit margin of 1.0%, while company-wide profit is highly dependent on DailyCommodities. Investment securities account for approximately 32% of total assets, and valuation differences on securities reduced Comprehensive Income by negative ¥16.9B. The impact of market fluctuations on equity remains an ongoing monitoring point.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income margin | 5.4% | 8.7% (4.2%–14.2%) | -3.3pt |
| Net Income margin | 6.1% | 7.0% (3.2%–10.6%) | -0.9pt |
Both the Operating Income margin and Net Income margin are below the industry median, placing profitability in the middle to lower range within the industry.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue growth rate (year on year) | 7.4% | 6.2% (-1.1%–14.6%) | +1.2pt |
The Revenue growth rate is slightly above the industry median, placing top-line growth around the middle of the industry.
※Source: Company analysis
Operating Income increased +90.3% against revenue growth of +7.4%, demonstrating substantial operating leverage. Improvements in gross margin (+1.7pt) and the lower SG&A ratio (-0.6pt) were observed as structural improvement factors.
DailyCommodities remains the primary profit contributor, with a profit margin of 21.2%. However, the turnaround of IndustrialProducts from a loss in the previous year to a profit of ¥2.2B is noteworthy as a change in the segment mix.
ROE was 1.6%, indicating a restrained assessment of capital efficiency within the industry. The asset structure, in which investment securities account for approximately 32% of total assets, and the upward trend in accounts receivable and inventories are monitoring points from the perspectives of asset efficiency and working capital efficiency.
This is a reference range mechanically calculated solely from 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 to take any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥5,631 |
| base | ¥5,722 |
| bull | ¥5,809 |
| Calculation Assumption | Value |
|---|---|
| Book value per share (BPS) | ¥6,435 |
| Adjusted forecast EPS | ¥368.5 |
| Cost of equity r | 9.77% (10-year government bond 2.77% + equity risk premium 6.00% + size premium 1.00%) |
| Persistence coefficient of residual income ω / explicit forecast period | 0.62 / 5 years |
| Assumed Payout Ratio | 38.9% |
| Forecast EPS confidence adjustment | ×1.103 (based on the track record of guidance achievement in the same industry) |
| implied PBR / PER |
Sensitivity: ¥5,566–¥5,886 at ±1% for the cost of equity, and ¥5,699–¥5,738 at ±0.1 for ω.
Notes:
(Calculation model: Residual Income Model / Interest rate reference month: 2026-07 / This value does not forecast 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. The industry benchmarks are reference information compiled by the company based on publicly available earnings data. Investment decisions should be made at your own responsibility, after consulting with a professional as necessary.
---End of Report---
| 0.89x / 15.5x |