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 Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥560.6B | ¥515.4B | +8.8% |
| Operating Income | ¥34.6B | ¥17.4B | +99.1% |
| Ordinary Income | ¥35.9B | ¥19.2B | +87.0% |
| Net Income | ¥22.6B | ¥15.7B | +43.9% |
| ROE | 1.1% | 0.8% | - |
The Company reported higher revenue accompanied by substantial profit growth during the quarter, supported by the entrenchment of pricing measures in its core Cement Business and a stabilizing cost environment. Revenue was ¥560.6B (+8.8% year on year), Operating Income was ¥34.6B (+99.1%), Ordinary Income was ¥35.9B (+87.0%), and Net Income attributable to owners of the parent was ¥22.0B (+48.4%). The Operating Income margin improved to 6.2%, up 2.8pt from 3.4% in the same period of the previous year. The primary driver of the Company-wide profit increase was the Cement Business, which turned from an Operating Loss of 0.7B yen in the same period of the previous year to Operating Income of 15.7B yen. Meanwhile, the increase in Net Income was relatively restrained compared with the growth at the operating level because the effective tax rate remained high at 40.6%.
【Revenue】All 4 segments recorded higher revenue. The Cement Business, accounting for 72% of revenue, generated 403.5B yen (+7.8%), High-Performance Products generated 61.9B yen (+18.4%), Mineral Products generated 56.0B yen (+12.8%), and Building Materials generated 53.9B yen (+5.3%). In addition to the penetration of pricing measures, expanding demand for High-Performance Products contributed to total Company revenue of 560.6B yen (+8.8%).
【Profit and Loss】Operating Income increased substantially to 34.6B yen (+99.1%). The primary factor was the Cement Business turning from an Operating Loss of 0.7B yen in the same period of the previous year to Operating Income of 15.7B yen, against a backdrop of price revisions and a stabilizing energy and raw-material cost environment. Mineral Products also maintained high profitability, with Operating Income of 7.6B yen (+37.5%, margin of 13.6%), supporting Company-wide earnings. By contrast, High-Performance Products recorded lower Operating Income of 7.4B yen (-16.9%) despite higher revenue, apparently due to a deterioration in the product mix and the occurrence of upfront costs. Building Materials reduced its Operating Loss to 0.2B yen, indicating signs of improved profitability. Ordinary Income was 35.9B yen (+87.0%): Non-operating income of 9.5B yen, including dividend income of 5.0B yen and foreign exchange gains of 1.1B yen, provided an uplift, while interest expenses increased to 3.9B yen from 2.9B yen in the previous year. Extraordinary income and losses provided a temporary net uplift of +2.3B yen, mainly due to gains on the sale of investment securities of 2.3B yen and other items. Profit Before Tax was 38.1B yen; however, due to income taxes and other taxes of 15.5B yen, representing an effective tax rate of 40.6%, Net Income attributable to owners of the parent was 22.0B yen (+48.4%), with the growth rate restrained compared with the increases in Operating Income and Ordinary Income. In conclusion, the Company achieved higher revenue and higher profit.
Segment Operating Income was 15.7B yen for Cement (margin of 3.9%; Operating Loss of 0.7B yen in the previous year), 7.6B yen for Mineral Products (margin of 13.6%, +37.5%), 7.4B yen for High-Performance Products (margin of 12.0%, -16.9%), and -0.2B yen for Building Materials (margin of -0.4%; the loss narrowed from -0.6B yen in the previous year). The recovery in profitability of Cement, which accounts for 7割 of revenue, led the Company-wide profit increase, while the double-digit margins of Mineral Products and High-Performance Products supported earnings. High-Performance Products showed the highest revenue growth at +18.4%, but profit declined; the gap between revenue growth and profit growth is a key area of focus going forward.
【Profitability】The Operating Income margin was 6.2%, improving 2.8pt from 3.4% in the same period of the previous year, while the gross margin also increased by 4.0pt to 26.9% from 22.9% in the previous year. Net Income margin attributable to owners of the parent improved by 1.0pt to 3.9% from 2.9% in the previous year.【Cash Flow Quality】Cash and deposits were 147.4B yen, down 18.9B yen from 166.3B yen at the end of the same period of the previous year. Accounts receivable and notes receivable were 416.6B yen, while inventories were 118.8B yen, both large relative to the asset base; trends in collections and inventory management therefore warrant monitoring from a capital-efficiency perspective.【Investment Efficiency】ROE, based on Net Income attributable to owners of the parent and annualized for the quarter, was 1.1%. Tangible fixed assets were 1931.0B yen against total assets of 3613.9B yen, accounting for more than half of total assets and indicating a capital-intensive structure with limited room for improving asset efficiency.【Financial Soundness】The Equity Ratio was 54.7%, maintaining the same level as in the same period of the previous year. The current ratio was 126.4% (current assets of 1039.1B yen/current liabilities of 822.3B yen), while interest coverage, measured by EBIT/interest expenses, was approximately 8.9x. Overall, financial soundness remained stable.
Instead of examining individual items in the statement of cash flows, funding trends are assessed based on changes in the balance sheet. Cash and deposits were 147.4B yen, down 18.9B yen from 166.3B yen at the end of the same period of the previous year, while bonds increased to 300.0B yen from 250.0B yen in the previous year, suggesting that the Company advanced funding through bond issuance. Long-term borrowings were 254.3B yen, down from 266.4B yen in the previous year, indicating a partial shift in the composition of interest-bearing debt from borrowings to bonds. Accounts receivable and notes receivable were 416.6B yen, almost unchanged from 421.2B yen in the previous year, while inventories, mainly finished products, increased to 118.8B yen from 109.4B yen in the previous year. The impact of inventory accumulation on capital efficiency will be an area to monitor going forward. Accounts payable and notes payable increased to 296.2B yen from 275.9B yen in the previous year, indicating greater utilization of payment terms on the procurement side.
Current-period earnings include a mixture of recurring and temporary factors. Of Non-operating income of 9.5B yen, dividend income of 5.0B yen represents recurring income from held investment securities, whereas foreign exchange gains of 1.1B yen depend on market fluctuations and have limited repeatability. Extraordinary income and losses amounted to a net gain of +2.3B yen. Gains on the sale of investment securities of 2.3B yen and gains on the sale of fixed assets of 1.1B yen exceeded losses on the disposal of fixed assets of 1.0B yen and other items, representing a temporary factor that provided a certain uplift relative to Profit Before Tax of 38.1B yen. Comprehensive income was 16.6B yen, including 15.9B yen attributable to owners of the parent, below Net Income attributable to owners of the parent of 22.0B yen. The primary reason for the difference was negative OCI resulting from valuation losses on other securities, including a valuation difference on securities of -6.4B yen. This divergence indicates that changes in asset values reflecting market-price fluctuations provided an additional downward factor relative to accounting earnings for the period and should be considered when assessing earnings quality.
The Q1 progress rates against the full-year Company forecasts were 23.9% for Revenue (560.6B yen/2345.0B yen), 23.1% for Operating Income (34.6B yen/150.0B yen), 24.8% for Ordinary Income (35.9B yen/145.0B yen), and 22.0% for Net Income attributable to owners of the parent (22.0B yen/100.0B yen). Although all indicators were slightly below the simple one-quarter (25%) benchmark, demand in the Cement Business tends to be concentrated toward the second half of the fiscal year, and the results do not indicate a material downside risk to the full-year forecast. The Company did not revise its earnings forecasts on this occasion, while its dividend forecast was revised in connection with the stock split. The Company forecasts year-on-year increases of +4.8% in Revenue, +9.9% in Operating Income, and +0.7% in Ordinary Income. The Q1 Operating Income growth rate of +99.1% is therefore progressing significantly ahead of the full-year plan of +9.9%.
The Company plans to conduct a 3-for-1 split of its common stock, effective October 1, 2026, and has revised its dividend forecast accordingly. On a basis excluding the impact of the split, the year-end dividend for the fiscal year ending March 2027 will be 60 yen, and total annual dividends will be 120 yen. The Payout Ratio calculated by dividing the pre-split annual dividend of 120 yen by the full-year EPS forecast of 105.18 yen is approximately 114.1%; however, it should be noted that this is a reference figure combining a pre-split dividend amount with an EPS forecast that may incorporate the impact of the split. Given the Equity Ratio of 54.7% and available capital capacity, the Company appears to have a certain foundation for funding dividends in the near term.
Earnings dependence on the Cement Business: The profitability of the Cement Business, which accounts for 72% of revenue, determines Company-wide earnings to a significant extent. With an Operating Income margin of 3.9%, earnings are highly sensitive to changes in pricing measures and the cost environment.
High effective tax rate: Income taxes and other taxes were 15.5B yen against Profit Before Tax of 38.1B yen, resulting in a high effective tax rate of 40.6%. Changes in the tax burden may therefore amplify Net Income volatility.
High working capital levels: Accounts receivable and notes receivable of 416.6B yen and inventories of 118.8B yen are large relative to the asset base, making capital efficiency highly sensitive to the effectiveness of collection and inventory management.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income Margin | 6.2% | 8.7% (4.2%–14.2%) | -2.5pt |
| Net Income Margin | 4.0% | 7.0% (3.2%–10.6%) | -3.0pt |
The Company's profitability is below the industry median and is positioned near the lower bound of the IQR.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (Year on Year) | 8.8% | 6.2% (-1.1%–14.6%) | +2.6pt |
The Revenue growth rate is above the industry median and is positioned in the upper range of the IQR.
※Source: Compiled by the Company
The turnaround in the Cement Business was the primary driver of the Company-wide profit increase. The improvement from an Operating Loss of 0.7B yen in the same period of the previous year to Operating Income of 15.7B yen is noteworthy as a potential structural turning point in profitability reflecting changes in pricing measures and the cost environment.
High-Performance Products recorded revenue growth of +18.4%, while Operating Income declined by -16.9%. Whether this gap between revenue growth and profit growth persists should be confirmed in future quarters.
The growth in Net Income attributable to owners of the parent (+48.4%) was below the growth in Operating Income (+99.1%). The high tax burden, with an effective tax rate of 40.6%, restrained growth in bottom-line profit and is an important consideration when assessing 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 5-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 | 4,975 yen |
| base | 5,006 yen |
| bull | 5,028 yen |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | 6,235 yen |
| Adjusted Forecast EPS | 117.5 yen |
| Cost of Equity r | 9.15% (10-year government bond 2.65% + equity risk premium 6.00% + size premium 0.50%) |
| Residual Income Persistence Coefficient ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 30.0% |
| Forecast EPS Confidence Adjustment | ×1.117 (based on the track record of guidance achievement rates for the same industry) |
| Implied PBR / PER |
Sensitivity: 4,867 yen–5,151 yen at ±1% for the cost of equity, and 4,965 yen–5,033 yen at ±0.1 for ω.
Notes:
(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-06 / 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 release data. It does not recommend investment in any specific issue. 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 specialists as necessary.
---End of Report---
| 0.80x / 42.6x |