Nitta (5186) FY2026 Q3 Earnings Report

Quick View

Executive Summary

For the cumulative Q3 period of the fiscal year ending March 2026, Nitta posted higher revenue and operating income, supported by improved profitability in its core businesses, while Ordinary Income and Net Income declined due to a decrease in equity-method investment income. Revenue was ¥674.0B (+0.8% YoY), Operating Income was ¥42.8B (+3.8%), Ordinary Income was ¥107.5B (-3.1%), and Net Income was ¥92.5B (-2.5%). While the gross margin improved to 28.3%, resulting in higher Operating Income, Ordinary Income was weighed down by a decline in equity-method investment income (¥63.5B versus ¥65.3B in the same period of the previous year).

Factors Affecting Earnings

【Revenue】Revenue was ¥674.0B, representing a modest 0.8% increase year on year. By segment, the Belts and Rubber Products Business (¥225.6B, composition ratio 33.5%, +2.1%) and the Hoses and Tubes Products Business (¥242.2B, composition ratio 35.9%, +1.9%) led revenue growth, while the Chemical Products Business declined 7.4% to ¥86.6B. Overall revenue growth remained at the moderate level recorded in the previous year, with improvement in the profitability of existing businesses, rather than volume expansion, being the main driver.

【Profit and Loss】Operating Income was ¥42.8B (+3.8%). The improvement in gross margin to 28.3% (27.3% in the previous year) exceeded the increase in the SG&A ratio (21.9%, +0.78pt YoY), securing higher Operating Income. Meanwhile, Ordinary Income declined to ¥107.5B (-3.1%) and Net Income to ¥92.5B (-2.5%), primarily due to a decrease in equity-method investment income, which accounts for 59.1% of Ordinary Income. Net extraordinary income and expenses resulted in a gain of ¥1.7B, with a limited impact on Net Income. In conclusion, these results present a structure in which higher revenue and higher profit at the Operating Income level coexist with higher revenue and lower profit at the Ordinary Income and Net Income levels: core business performance improved, while a decline in non-operating income weighed on consolidated earnings.

Segment Analysis

The core Belts and Rubber Products Business generated revenue of ¥225.6B (composition ratio 33.5%, +2.1%), Operating Income of ¥27.0B (+3.4%), and a profit margin of 12.0% (11.8% in the previous year), reflecting improved profitability. The Hoses and Tubes Products Business generated revenue of ¥242.2B (composition ratio 35.9%, +1.9%) and profit of ¥5.9B (+22.7%), with its profit margin improving to 2.4% (2.0% in the previous year) despite remaining low. The Chemical Products Business saw revenue decline 7.4% to ¥86.6B, but profit increased 13.7% to ¥7.1B, and its profit margin improved to 8.2% (6.7% in the previous year). The Real Estate Business and Management Guidance Business have high profitability, with profit margins of 32.9% and 76.3%, respectively; however, their combined revenue accounts for only 3.9% of total revenue. The Other Industrial Products Business generated revenue of ¥83.8B (+1.2%), while profit declined 14.0% to ¥1.4B, and its profit margin fell to 1.6% (1.9% in the previous year). Company-wide expense adjustments also expanded to negative ¥15.4B.

Key Financial Metrics

【Profitability】The Operating Income margin was 6.3%, a slight improvement from 6.2% in the same period of the previous year, but remained below the industry median of 8.6%. The Net Income margin was high at 13.7%; however, this reflects a structure supported by equity-method investment income, which accounts for 59.1% of Ordinary Income, and does not itself indicate the profitability of the core business.【Cash Flow Quality】Accounts receivable of ¥173.2B and inventories of ¥159.3B indicate a large working capital base. DSO and DIO are both believed to be above efficiency benchmarks for the manufacturing industry, suggesting room to improve collection and inventory management efficiency.【Investment Efficiency】ROE was 7.7%. Under the conservative capital structure represented by an equity ratio of 85.4%, the effect of financial leverage in raising ROE is limited. Investment securities of ¥696.9B account for 37.3% of total assets, making the monetization of invested capital an issue from the perspective of asset efficiency.【Financial Soundness】With cash and deposits of ¥301.9B, an equity ratio of 85.4%, and net assets of ¥1593.6B, the financial base is extremely solid, and concerns regarding liquidity and leverage relative to short-term debt are limited.

Cash Flow Analysis

Although detailed disclosure of the statement of cash flows is not available, funding trends can be assessed from movements in the balance sheet. Cash and deposits were ¥301.9B, down ¥13.2B from ¥315.2B in the same period of the previous year, while investment securities increased by ¥92.4B to ¥696.9B. Treasury stock increased by ¥12.7B to ¥52.0B, indicating the use of funds in connection with shareholder returns and capital policy. Given the working capital base represented by accounts receivable of ¥173.2B and inventories of ¥159.3B, cash generation may have been constrained by funds tied up in working capital despite the increase in profit. Improvements in collection and inventory efficiency will determine future capital efficiency.

Earnings Quality

The earnings structure for the current period is characterized by a high degree of reliance on income outside the core business. Non-operating income was ¥72.1B, equivalent to 10.7% of revenue and 1.7 times Operating Income. Its main component was equity-method investment income of ¥63.5B, accounting for 59.1% of Ordinary Income. This equity-method investment income declined from ¥65.3B in the same period of the previous year, becoming a factor behind the declines in Ordinary Income and Net Income. Net extraordinary income and expenses resulted in a gain of ¥1.7B, mainly reflecting a gain on the sale of fixed assets of ¥2.1B. Its impact on Net Income was small at approximately 1.9%, indicating a low degree of reliance on temporary factors. Comprehensive income was ¥104.9B, and the difference from Net Income of ¥92.5B was primarily attributable to valuation differences on securities of +¥30.3B and OCI of equity-method affiliates of -¥9.9B. The divergence between Net Income and Comprehensive Income reflects macroeconomic market fluctuations.

Earnings Forecasts and Guidance

Cumulative Q3 progress against the full-year company forecast was 73.3% for Revenue, 80.7% for Operating Income, 76.8% for Ordinary Income, and 79.9% for Net Income. Revenue progress was slightly below the simple progress benchmark of 75%, while Operating Income progress exceeded it, indicating upside in the core business through gross margin improvement. Meanwhile, Ordinary Income and Net Income progress were below the standard benchmark. If the declining trend in equity-method investment income continues, achievement of the full-year Ordinary Income forecast of ¥140.0B (-4.1% YoY) will depend on the extent of recovery in equity-method income during Q4.

Shareholder Returns

The Q2 dividend was ¥72.00 per share, and the full-year company forecast is an annual dividend of ¥145.00 per share. Based on the difference between the annual dividend forecast and the Q2 dividend, a year-end dividend of ¥73.00 per share is anticipated. Based on forecast Net Income attributable to owners of the parent of ¥115.0B, the forecast Payout Ratio is approximately 34.8%. This level is calculated using dividends alone as the numerator and leaves room below 60%. Treasury stock increased by ¥12.7B from ¥39.3B in the same period of the previous year to ¥52.0B, suggesting that capital returns in addition to dividends may be progressing. However, the Total Return Ratio, including share buybacks, requires separate confirmation of actual acquisitions.

Risk Factors

1. Reliance on equity-method investment income: Of Ordinary Income of ¥107.5B, ¥63.5B (59.1%) was attributable to equity-method investment income, which declined 2.6% year on year. This represents a structural risk in which the performance of investee companies and market fluctuations influence consolidated earnings.

2. Working capital efficiency: Accounts receivable of ¥173.2B and inventories of ¥159.3B indicate a large working capital base, and the efficiency of collection and inventory management affects cash generation. In particular, the Hoses and Tubes Products Business and Belts and Rubber Products Business are susceptible to fluctuations in demand from the automotive and industrial machinery sectors.

3. Demand trends in the Chemical Products Business: Revenue in the Chemical Products Business (the category including Other Industrial Products) declined 7.4% year on year. If the delay in demand recovery continues, it may affect the revenue and earnings mix by segment.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The Operating Income margin is below the industry median, while the Net Income margin is significantly above the industry median due to the contribution from equity-method investment income.

Growth and Capital Efficiency

The Revenue growth rate is below the industry median, and the pace of growth is relatively moderate within the industry.

※Source: Compiled by the Company

Key Points from the Results

1. The gross margin of the core business improved to 28.3%, and the Operating Income margin also rose slightly to 6.3%. The fact that the SG&A growth rate (+4.5%) exceeded the Revenue growth rate (+0.8%) is a key point to monitor when assessing future fixed-cost absorption capacity.

2. The declines in Ordinary Income and Net Income were primarily attributable not to deterioration in the profitability of the core business, but to a decrease in equity-method investment income. When assessing the quality of consolidated earnings, it is necessary to distinguish between the improving trend in Operating Income and fluctuations in non-operating income.

3. Despite the strength of the financial base, represented by an equity ratio of 85.4% and cash and deposits of ¥301.9B, ROE of 7.7% and the ROIC level have room for improvement relative to the industry average. Asset efficiency, including investment securities, will therefore remain a key structural area to monitor.

Theoretical Share Price (Reference Value)

Sensitivity: ¥5,331–¥5,641 at ±1% for the cost of equity, and ¥5,471–¥5,490 at ±0.1 for ω.

Notes:

• Normalized EPS calculated from Ordinary Income and other figures is used to exclude the impact of temporary profit and loss items (the company’s forecast EPS is ¥414.0).
• 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).
• 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 / This is a mechanically calculated value based solely on publicly disclosed data and is not a forecast of the market share price or a recommendation of any specific investment action, nor does it 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 discretion and responsibility, after consulting with a professional as necessary.

---End of Report---