- Net Sales: ¥12.58B
- Operating Income: ¥632M
- Net Income: ¥435M
- EPS: ¥13.89
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥12.58B | ¥11.74B | +7.2% |
| Cost of Sales | ¥10.47B | ¥9.74B | +7.5% |
| Gross Profit | ¥2.11B | ¥2.00B | +5.7% |
| SG&A Expenses | ¥1.48B | ¥1.39B | +6.3% |
| Operating Income | ¥632M | ¥605M | +4.5% |
| Non-operating Income | ¥26M | ¥14M | +83.0% |
| Non-operating Expenses | ¥2M | ¥2M | +40.2% |
| Ordinary Income | ¥655M | ¥618M | +6.0% |
| Profit Before Tax | ¥642M | ¥613M | +4.8% |
| Income Tax Expense | ¥208M | ¥215M | -3.5% |
| Net Income | ¥435M | ¥397M | +9.3% |
| Net Income Attributable to Owners | ¥434M | ¥397M | +9.3% |
| Total Comprehensive Income | ¥598M | ¥231M | +158.9% |
| Depreciation & Amortization | ¥327M | ¥332M | -1.4% |
| Interest Expense | ¥2M | ¥906,000 | +74.8% |
| Basic EPS | ¥13.89 | ¥12.71 | +9.3% |
| Dividend Per Share | ¥3.00 | ¥3.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥23.52B | ¥25.85B | ¥-2.33B |
| Cash and Deposits | ¥700M | ¥576M | +¥125M |
| Accounts Receivable | ¥5.11B | ¥8.79B | ¥-3.68B |
| Inventories | ¥5.14B | ¥4.56B | +¥579M |
| Non-current Assets | ¥11.15B | ¥10.87B | +¥278M |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥3.03B | ¥-722M | +¥3.75B |
| Financing Cash Flow | ¥-253M | ¥-347M | +¥94M |
| Item | Value |
|---|
| Net Profit Margin | 3.4% |
| Gross Profit Margin | 16.8% |
| Current Ratio | 230.7% |
| Quick Ratio | 180.3% |
| Debt-to-Equity Ratio | 0.44x |
| Interest Coverage Ratio | 398.99x |
| EBITDA Margin | 7.6% |
| Effective Tax Rate | 32.3% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | +7.2% |
| Operating Income YoY Change | +4.4% |
| Ordinary Income YoY Change | +6.1% |
| Net Income Attributable to Owners YoY Change | +9.3% |
| Total Comprehensive Income YoY Change | +158.6% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 31.53M shares |
| Treasury Stock | 245K shares |
| Average Shares Outstanding | 31.28M shares |
| Book Value Per Share | ¥769.96 |
| EBITDA | ¥959M |
| Item | Amount |
|---|
| Q2 Dividend | ¥3.00 |
| Year-End Dividend | ¥8.00 |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥27.40B |
| Operating Income Forecast | ¥1.12B |
| Ordinary Income Forecast | ¥1.15B |
| Net Income Attributable to Owners Forecast | ¥730M |
| Basic EPS Forecast | ¥23.33 |
| Dividend Per Share Forecast | ¥3.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: A solid FY2026 Q2 with steady top-line growth, resilient margins, and exceptionally strong operating cash flow, but capital efficiency remains weak. Revenue rose 7.2% YoY to 125.8, with gross profit of 21.13 and operating income of 6.32 (+4.4% YoY), demonstrating controlled SG&A at 14.81 (11.8% of sales). Operating margin stands at roughly 5.0%, ordinary income reached 6.55 (+6.1% YoY), and net income was 4.34 (+9.3% YoY), implying a net margin of about 3.5%. Gross margin is 16.8%, and EBITDA was 9.59 (7.6% margin), indicating stable, if modest, profitability. Although YoY growth rates are provided, prior-period margin levels are not disclosed, so precise basis-point margin expansion/compression cannot be quantified; qualitatively, profit growth roughly tracked sales growth, implying relatively stable margin structure. Earnings quality is very strong: operating cash flow (30.26) was 6.97x net income (4.34), suggesting robust cash conversion, likely aided by favorable working-capital movements. The balance sheet is conservative with current ratio at 231%, quick ratio at 180%, and total liabilities/equity at 0.44x; interest-bearing debt is minimal at 2.9 (short + long), and interest coverage is an exceptional ~399x. Despite these strengths, capital efficiency is a clear weak spot: ROE is 1.8% and ROIC is 1.8%, both below typical cost of capital and industry benchmarks. Asset turnover is low at 0.363x, which, alongside modest margins and low leverage, constrains ROE. A calculated payout ratio of 79.9% points to a high payout relative to earnings, which is supported by current cash generation but could be sensitive to profit swings. Free cash flow is not fully disclosed, but a proxy (OCF – CapEx) is approximately 24.6, comfortably positive. Forward-looking, sustaining current cash conversion and improving asset efficiency (inventory and receivable turns) will be key to lifting ROIC/ROE. The company’s low leverage provides optionality for strategic investment, but returns on invested capital must rise above 5% to escape the warning zone. Absent segment detail, we infer the earnings trajectory is stable, but dependent on construction/infrastructure demand, material costs, and order timing. Overall, Q2 confirms operational stability and strong liquidity, yet highlights a need for capital discipline and efficiency improvements.
DuPont decomposition: ROE (1.8%) = Net Profit Margin (3.5%) × Asset Turnover (0.363x) × Financial Leverage (1.44x). The most constraining component is Asset Turnover at 0.363x, indicating heavy asset intensity relative to sales. Net margin at ~3.5% is modest but positive, and leverage is low-to-moderate, offering limited ROE amplification by design. The likely business drivers for low asset turnover include project-based working capital needs, sizable inventories (51.41) and receivables (51.10), and a substantial fixed-asset base supporting precast/railway-related products. This dynamic appears structural rather than one-time, suggesting that, without targeted efficiency actions (e.g., throughput, lead-time reductions, asset pruning), asset turnover may remain a drag. Operating margin near 5.0% reflects disciplined SG&A (11.8% of sales) but relatively thin gross margins for materials/manufacturing. Sustainability: margins appear stable given operating income growth (+4.4%) broadly tracking revenue growth (+7.2%), but lack of detailed cost disclosure limits confidence on future mix/material price impacts. Concerning trends to watch include the high payout ratio (79.9%) versus low ROE (1.8%) and the risk that SG&A growth could outpace revenue if wage pressures or logistics costs rise; however, this quarter’s SG&A level appears contained.
Revenue grew 7.2% YoY to 125.8, indicating healthy demand or improved execution in core end markets. Operating income increased 4.4% YoY to 6.32, suggesting stable operating leverage but limited margin expansion. Ordinary income (+6.1% YoY) and net income (+9.3% YoY) outpaced operating profit growth, aided modestly by net non-operating gains (0.26 vs 0.02 expenses) and a manageable tax rate (~32%). EBITDA margin of 7.6% points to consistent, if not high, earnings quality before non-cash charges (D&A 3.27). The sustainability of growth will hinge on order backlog, bid pipeline, public works and rail-related investment cycles, and commodity input prices (cement/steel). With low leverage and ample liquidity, the company can pursue selective growth investments; however, the current ROIC of 1.8% indicates growth must be value-accretive with clear return hurdles. Given the strong OCF this period, working capital management contributed meaningfully; sustaining this benefit may be harder if receivables/inventories rebuild alongside sales. Outlook: moderate, steady growth is plausible, with upside if gross margin mix improves or if operational efficiency lifts asset turnover; downside risks include material cost inflation and project timing.
Liquidity is strong: current ratio 230.7% and quick ratio 180.3%, with cash and deposits at 7.0 plus significant receivables (51.10) and inventories (51.41) versus current liabilities of 101.94. No warnings on standard thresholds (Current Ratio well above 1.0; D/E well below 2.0). Solvency is conservative: total liabilities/equity at 0.44x; interest-bearing debt is very low (short-term 2.70, long-term 0.20), implying interest-bearing D/E near 0.01x. Interest coverage is extremely strong at ~399x, indicating minimal refinancing or interest-rate sensitivity. Maturity mismatch risk appears low, with current assets (235.22) comfortably exceeding current liabilities (101.94) and only small short-term loans outstanding. Off-balance sheet obligations are not disclosed; none can be assessed from the data provided.
Earnings quality is high: OCF/Net Income is 6.97x, well above the 1.0x benchmark, implying strong cash conversion, likely from favorable working capital. While full investing cash flow is unreported, CapEx was 5.62; a proxy FCF (OCF – CapEx) is about 24.64, implying ample capacity to fund maintenance and dividends. With low interest burden (interest expense 0.02) and minimal mandatory debt service, cash generation appears robust. Potential working-capital manipulation signals are limited by missing YoY balance sheet bridges; the magnitude of OCF versus NI suggests a working-capital release or advanced customer collections, which may not repeat each quarter. Sustainability: cash flow should remain solid if margins hold and working capital remains disciplined, but normalization of working capital could reduce OCF in subsequent periods.
Dividends per share are unreported; however, a calculated payout ratio of 79.9% indicates a high distribution relative to earnings. Using net income of 4.34, implied total dividends would be approximately 3.47 if the payout ratio applies, which would be well covered by current-period OCF (30.26) and by proxy FCF (~24.64). That said, payout sustainability should consider that ROE is just 1.8% and ROIC is 1.8%, below typical cost of capital, suggesting reinvestment returns are low; high payouts may cap internal funding for efficiency improvements unless cash generation stays elevated. Policy outlook cannot be inferred due to missing DPS history and guidance; if earnings soften or working-capital tailwinds reverse, a ~80% payout could become tight against NI, though still likely covered by OCF given low leverage.
Business Risks:
- Demand cyclicality in construction/rail infrastructure affecting order intake and utilization
- Raw material price volatility (cement, steel) pressuring gross margins
- Project execution and timing risk leading to revenue/EBIT recognition volatility
- Labor and logistics cost inflation impacting SG&A and cost of sales
- Customer concentration risk (potential exposure to large public or railway customers)
Financial Risks:
- Low capital efficiency (ROIC 1.8%, ROE 1.8%) limiting value creation
- High payout ratio (~80%) increasing sensitivity to earnings volatility
- Potential working-capital swings driving OCF variability
- Limited disclosed interest-bearing debt lowers risk, but also reduces leverage-driven returns
Key Concerns:
- Structural low asset turnover (0.363x) constraining ROE
- Thin operating margin (~5.0%) vulnerable to input cost spikes
- Dependence on maintaining favorable working capital to sustain OCF
- Data gaps (no detailed investing CF, DPS, or segment information) limiting visibility
Key Takeaways:
- Top-line growth of 7.2% YoY with stable operating profit growth (+4.4%) indicates steady operations.
- Margins are modest but resilient: gross margin 16.8%, operating margin ~5.0%, EBITDA margin 7.6%.
- Cash generation is a standout positive: OCF 30.26, ~7x net income; proxy FCF ~24.6.
- Balance sheet is very conservative with minimal interest-bearing debt and ~399x interest coverage.
- Capital efficiency is weak: ROIC 1.8% and ROE 1.8% below benchmark; asset turnover 0.363x is the key drag.
- High payout ratio (~80%) is currently covered by cash flows but could be sensitive to profit normalization.
- Operating leverage appears limited; profit growth roughly tracks revenue growth.
- Non-operating items are small; quality of earnings is primarily operating-driven this quarter.
Metrics to Watch:
- Order backlog and new orders (leading indicator for revenue sustainability)
- Gross margin and material cost trends (cement/steel input prices)
- SG&A ratio versus sales growth (cost discipline)
- Working-capital metrics: receivable days, inventory turns, payable days
- ROIC trajectory and initiatives to improve asset turnover
- CapEx plans and returns on new investments
- Dividend policy disclosures and payout target
- OCF/NI ratio sustainability as working capital normalizes
Relative Positioning:
Within Japan’s construction materials/rail-related precast segment, the company exhibits a conservative balance sheet and strong cash conversion this period but lags peers on capital efficiency, with low ROIC/ROE driven by asset intensity and modest margins.
This analysis was auto-generated by AI. Please note the following:
- No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
- Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
- At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis