Nippon Hume (5262) FY2027 Q1 Earnings Report

Quick View

Executive Summary

Revenue and earnings increased on the sharp expansion of the Foundation Business, with operating income rising significantly by +45.8% year on year. Revenue was ¥117.1B (¥80.3B in the previous year, +45.7%), operating income was ¥9.2B (¥6.3B in the previous year, +45.8%), ordinary income was ¥20.5B (¥15.4B in the previous year, +33.4%), and net income was ¥16.7B (¥12.7B in the previous year, +32.1%). The primary driver of revenue growth was the sharp +81.3% year-on-year increase in Foundation Business revenue, while ordinary income also benefited from higher non-operating income, including ¥9.5B in equity-method investment gains.

Factors Affecting Business Performance

【Revenue】Revenue was ¥117.1B, up +45.7% year on year, with the Foundation Business leading overall performance at ¥79.6B (+81.3%). The Sewerage-Related Business remained stable at ¥33.6B (+3.5%), while the Solar Power Generation and Real Estate Business declined slightly to ¥3.8B (-0.7%). Segment composition was 68.0% for the Foundation Business, 28.7% for the Sewerage-Related Business, and 3.2% for the Solar Power Generation and Real Estate Business, indicating increased dependence on the Foundation Business.

【Profit and Loss】Operating income was ¥9.2B (+45.8%), and the operating margin was 7.8%, virtually unchanged from 7.8% in the same period of the previous year. The gross profit margin was 20.6%, down approximately 3.2pt from 23.9% in the previous year; however, this was offset by the decline in the SG&A ratio to 12.8% from 16.0%, reflecting fixed-cost absorption from higher revenue. Ordinary income was ¥20.5B (+33.4%), boosted by non-operating income of ¥11.4B, including ¥9.5B in equity-method investment gains and ¥1.5B in dividend income. Net income was ¥16.7B (+32.1%), representing an increase in both revenue and earnings.

Segment Analysis

The Foundation Business reported revenue of ¥79.6B (+81.3%), segment profit of ¥6.5B (+90.9%), and a profit margin of 8.1%, demonstrating profit growth exceeding its revenue growth rate. The Sewerage-Related Business reported revenue of ¥33.6B (+3.5%), segment profit of ¥6.5B (+1.2%), and a profit margin of 19.3%, maintaining the highest profitability among the reported segments. The Solar Power Generation and Real Estate Business experienced a slight revenue decline to ¥3.8B (-0.7%), but segment profit increased to ¥2.2B (+3.2%), with a high profit margin of 59.6%, maintaining its highly profitable structure. The sharp expansion of the Foundation Business was the primary driver of company-wide profit growth, while the high profit margin of the Sewerage-Related Business provided support for overall earnings.

Key Financial Metrics

【Profitability】The operating margin was 7.8%, virtually unchanged from 7.8% in the same period of the previous year, while the net profit margin was 14.2%, down from 15.7% in the same period of the previous year. The gross profit margin of 20.6% declined by approximately 3.2pt from 23.9% in the previous year, suggesting upward pressure on costs.【Cash Quality】Operating receivables—accounts receivable of ¥107.7B and electronically recorded monetary claims of ¥27.5B—remained high, and annualized DSO was 84 days, indicating a lengthening collection cycle. Inventories of ¥41.9B were broadly flat from ¥41.8B in the same period of the previous year, indicating that inventories have not expanded alongside the sharp increase in revenue.【Investment Efficiency】Annualized ROE was 12.3%, supported by the high net profit margin; however, total asset turnover remained low relative to the substantial asset base, including ¥255.8B in investment securities.【Financial Soundness】The equity ratio was extremely high at 78.2%, while current liabilities stood at only ¥85.6B against current assets of ¥299.6B. Interest-bearing debt was concentrated in short-term borrowings, but cash and deposits of ¥110.3B substantially exceeded short-term liabilities, indicating low effective liquidity risk.

Cash Flow Analysis

As actual cash flow statement figures have not been disclosed, the flow of funds is analyzed based on balance sheet trends. Cash and deposits amounted to ¥110.3B, increasing from ¥103.0B in the same period of the previous year, indicating an expansion of the funding base. While operating receivables remained high at ¥107.7B in accounts receivable and ¥27.5B in electronically recorded monetary claims, accounts payable declined to ¥33.7B from ¥45.4B in the previous year, indicating progress in the payment of trade liabilities. Despite a 45.7% increase in revenue, inventories were held at ¥41.9B, approximately in line with the previous year, limiting the increase in funding requirements related to inventory. Since the decline in accounts payable and the high level of operating receivables have occurred simultaneously, the funding burden of working capital during the revenue growth phase should be monitored going forward.

Quality of Earnings

Ordinary income of ¥20.5B and net income of ¥16.7B were significantly boosted not only by operating income of ¥9.2B from the core business, but also by ¥11.4B in non-operating income, including ¥9.5B in equity-method investment gains and ¥1.5B in dividend income. Non-operating income was equivalent to 9.7% of revenue and has become incorporated into the recurring earnings structure, although it may fluctuate depending on the performance of investees and market conditions. Extraordinary items were limited to extraordinary income of ¥0.0B, and the impact of temporary factors was small. Comprehensive income was ¥24.9B, exceeding net income of ¥16.7B, primarily due to a ¥7.6B increase in valuation differences on securities. The difference between operating income growth (+45.8%) and net income growth (+32.1%) reflects the fact that the growth rate of non-operating income and extraordinary items was more moderate than that of the core business.

Earnings Forecast and Guidance

The Q1 progress rates against the full-year company plan—revenue of ¥455.0B, operating income of ¥29.0B, and ordinary income of ¥41.0B—were 25.7% for revenue, 31.7% for operating income, 50.0% for ordinary income, and 48.8% for net income. Revenue and operating income were only slightly ahead of the standard 25% progress rate, while ordinary income and net income were significantly ahead, boosted by non-operating income centered on equity-method investment gains. The company has not revised either its earnings forecast or dividend forecast. Since the high progress rates for ordinary income and net income depend on non-operating factors, they should not be interpreted as directly indicating an upside to full-year core operating performance.

Shareholder Returns

The company’s forecast annual dividend is ¥26 per share on a post-stock-split basis, equivalent to ¥52 on an actual basis excluding the stock split, representing an actual increase of ¥4 from the previous fiscal year. The forecast payout ratio against company forecast EPS of ¥66.74 is approximately 39.0%, below the 60% benchmark for sustainability based solely on dividends. Retained earnings of ¥356.2B and cash and deposits of ¥110.3B indicate a substantial cash position and strong dividend payment capacity. Q1 net income of ¥16.7B had reached 48.8% of the full-year forecast, and assuming the plan continues to be achieved, earnings coverage of the dividend appears sufficient.

Risk Factors

1. Rising Cost Ratio and Declining Gross Profit Margin: The gross profit margin was 20.6%, down approximately 3.2pt from 23.9% in the same period of the previous year. If fluctuations in material costs, subcontracting expenses, and construction profitability associated with the sharp expansion of the Foundation Business continue, the offsetting effect of the lower SG&A ratio may weaken, potentially pressuring profit margins.

2. Lengthening Collection Period for Operating Receivables: Annualized DSO was 84 days, with operating receivables remaining high at ¥107.7B in accounts receivable and ¥27.5B in electronically recorded monetary claims. Accounts payable had declined 25.7% year on year, which could contribute to an increased working capital funding burden during the revenue growth phase.

3. Dependence on Non-Operating Income: Of ordinary income of ¥20.5B, non-operating income, including ¥9.5B in equity-method investment gains, amounted to ¥11.4B, equivalent to 9.7% of revenue. Investment securities of ¥255.8B accounted for 36.7% of total assets, and market fluctuations could affect the performance of equity-method investees and valuation differences.

Industry Benchmark (Reference, Based on Our Analysis)

Industry Benchmark (manufacturing)

Profitability and Returns

The operating margin was slightly below the industry median, while the net profit margin was significantly above the industry median due to the contribution of non-operating income.

Growth and Capital Efficiency

The revenue growth rate was substantially above the upper limit of the industry IQR, indicating an expansion phase that stands out within the industry.

※Source: Based on our analysis

Key Takeaways from the Earnings Results

1. The core business expanded with the Foundation Business as the growth driver, as revenue increased 45.7% and operating income increased 45.8%; however, the operating margin was 7.8%, virtually unchanged from the same period of the previous year. The gross margin decline was offset by a lower SG&A ratio, making the trend in the cost ratio a key determinant of future margin performance.

2. Ordinary income and net income were highly dependent on non-operating income, including ¥9.5B in equity-method investment gains, and the high full-year progress rates—50.0% for ordinary income and 48.8% for net income—reflect non-operating factors. The difference from the 31.7% progress rate for operating income indicates the need to analyze the earnings structure separately.

3. Operating receivables remained high, with annualized DSO at 84 days, while accounts payable declined 25.7% year on year. The resulting direction of the working capital funding burden during the revenue growth phase is a key point of focus.

Theoretical Share Price (Reference Value)

Sensitivity: ¥953–¥1,008 at ±1% for the cost of equity, and ¥977–¥981 at ±0.1 for ω.

Notes:

• Since 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 relative to the full-year forecast).

(Calculation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated value based solely on 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 release data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by our company based on publicly disclosed earnings data. Investment decisions should be made at your own discretion and responsibility, after consulting with professionals as necessary.

---End of Report---