YAMAX (5285) FY2026 Q3 Earnings Report

Quick View

Executive Summary

While Revenue grew substantially by +17.5% year on year, Operating Income increased by only +3.3%, resulting in lower profit margins despite higher revenue. Revenue was ¥194.6B, Operating Income was ¥23.8B, Ordinary Income was ¥24.1B, and Net Income was ¥16.4B. Although all figures increased, the gap relative to the revenue growth rate was significant. The Operating Income margin contracted to 12.3% from approximately 13.9% in the same period of the previous year, suggesting that increased costs, including SG&A expenses, absorbed a considerable portion of the benefit from higher revenue.

Factors Affecting Business Performance

【Revenue】Revenue increased by +17.5% year on year to ¥194.6B. By segment, Civil Engineering and Manufacturing Cement Products generated ¥119.9B in revenue (63% composition ratio, 21.3% Operating Income margin), while Construction Cement Products generated ¥70.6B (37% composition ratio, 8.9% Operating Income margin), resulting in a two-segment structure with differing profitability. Overall, strong demand expansion drove the increase in revenue.

【Profit and Loss】Operating Income increased by +3.3% year on year to ¥23.8B, while Ordinary Income increased by +4.7% to ¥24.1B. Cost of sales of ¥143.0B and SG&A expenses of ¥27.7B both increased at a faster pace than revenue, causing the Operating Income margin to contract from approximately 13.9% in the previous year to 12.3%. Ordinary Income slightly exceeded Operating Income due to a small net positive balance in non-operating income and expenses, including ¥0.1B in dividend income. Net Income was ¥16.4B (+4.1%), reflecting income taxes and other taxes of ¥7.8B (effective tax rate of 32.2%). In conclusion, the company achieved both revenue and profit growth, but the profit growth rate was lower than the revenue growth rate, representing a “higher revenue and higher profit with declining margins” earnings profile.

Segment Analysis

Civil Engineering and Manufacturing Cement Products is a highly profitable segment, with Revenue of ¥119.9B, Operating Income of ¥25.5B, and a margin of 21.3%; its profit exceeds the company-wide Operating Income of ¥23.8B. Construction Cement Products is relatively less profitable, with Revenue of ¥70.6B, Operating Income of ¥6.3B, and a margin of 8.9%. The difference in profit margins between the two segments is 12.4pt, indicating a structure in which changes in the segment mix can readily affect the company-wide Operating Income margin. Going forward, a higher proportion of Construction Cement Products could place downward pressure on the company-wide profit margin.

Key Financial Indicators

【Profitability】The Operating Income margin was 12.3%, down from approximately 13.9% in the same period of the previous year, while the Net Income margin also declined to 8.4% from approximately 9.5% in the previous year. Against Revenue growth of +17.5%, Operating Income growth was limited to +3.3%, indicating weak operating leverage.【Cash Flow Quality】Accounts receivable stood at ¥46.1B, accounting for 24.8% of total assets. DSO was 65 days on an annualized basis, exceeding the manufacturing industry benchmark of 60 days, suggesting that the increase in receivables accompanying revenue expansion may be placing pressure on collection efficiency.【Investment Efficiency】ROE was high at 16.8%, supported by a combination of Net Income margin, total asset turnover (approximately 1.05x), and financial leverage (approximately 1.92x) without excessive reliance on borrowings.【Financial Soundness】The Equity Ratio was 52.2%, the Current Ratio was approximately 151%, and the Quick Ratio was approximately 119%, all representing sound levels. However, reliance on current liabilities of ¥76.6B, including short-term borrowings of ¥13.8B, was high, with the short-term debt ratio at approximately 73%, requiring monitoring from a refinancing perspective.

Cash Flow Analysis

As no statement of cash flows has been disclosed, funding trends are assessed based on changes in the balance sheet. Cash and deposits were ¥22.3B, almost unchanged from ¥22.7B in the previous year, while Net Assets increased from ¥86.2B to ¥97.1B. Meanwhile, although accounts receivable declined from ¥50.9B to ¥46.1B, inventories increased from ¥21.3B to ¥25.0B, and electronically recorded monetary claims expanded from ¥8.7B to ¥15.0B. The fact that the cash balance did not materially increase despite the recognition of ¥16.4B in Net Income suggests that a portion of earnings may have remained tied up in working capital, including trade receivables, inventories, and electronically recorded monetary claims.

Quality of Earnings

The current-period earnings were generally based on core operating activities. Gain on the sale of fixed assets recorded as extraordinary income of ¥0.22B represented approximately 1.3% of Net Income of ¥16.4B and was not large enough to materially affect earnings quality. Non-operating income was small at ¥0.6B in total, including ¥0.1B in dividend income, while non-operating expenses were limited to ¥0.3B, mainly comprising ¥0.2B in interest expenses; consequently, the difference between Ordinary Income and Operating Income was minimal. Comprehensive income was ¥16.7B, almost in line with Net Income of ¥16.4B, indicating that the impact of other comprehensive income items, such as valuation differences on securities and retirement benefit adjustments, was limited. Overall, the impact of temporary factors was small, and earnings can be considered to reflect recurring business activities.

Earnings Forecasts and Guidance

Progress against the full-year forecast was 79.4% for Revenue, 79.2% for Operating Income, 79.6% for Ordinary Income, and 75.9% for Net Income, all exceeding the standard 75% level for cumulative Q3 results. The full-year forecast calls for Revenue of ¥245.0B (+4.4% year on year), Operating Income of ¥30.1B (+9.9%), and Ordinary Income of ¥30.3B (+10.9%), indicating that the company expects revenue and profit growth to continue from Q4 onward. Progress in both revenue and profit is steady; however, given that the cumulative Operating Income margin for the current period has declined from the previous year, improved profitability in Q4 will be necessary to achieve the full-year profit growth forecast of +9.9%.

Shareholder Returns

The Q2 dividend was ¥0, indicating that dividends are likely concentrated at the end of the fiscal year. The full-year dividend forecast is ¥66 per share. Based on the average number of shares outstanding during the period of 969.3 million shares and the full-year Net Income forecast of ¥21.6B, the calculated Payout Ratio is approximately 29.6%. The Payout Ratio is well below the 60% level generally considered a guideline for sustainability, indicating that the company has a certain degree of dividend capacity based on the full-year forecast.

Risk Factors

1. Declining profit margins: While Revenue increased by +17.5%, Operating Income increased by only +3.3%, and the Operating Income margin contracted from approximately 13.9% in the previous year to 12.3%. Rising costs, including raw materials, logistics, and personnel expenses, may be absorbing the benefit of higher revenue. Whether this trend continues will be a key focus going forward.

2. Short-term refinancing risk: The short-term debt ratio was high at approximately 72.6%, indicating substantial reliance on current liabilities of ¥76.6B, including short-term borrowings of ¥13.8B. Although the Current Ratio of 151% and Quick Ratio of 119% do not indicate an immediate solvency problem, attention should be paid to the impact on refinancing terms if the funding environment deteriorates.

3. Delayed collection of accounts receivable: Accounts receivable stood at ¥46.1B, with DSO at 65 days on an annualized basis, exceeding the manufacturing industry benchmark of 60 days. It will be necessary to continuously assess whether this reflects a temporary increase accompanying revenue expansion or a structural lengthening of the collection period.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The company’s Operating Income margin and Net Income margin both exceeded the industry median, indicating a relatively high level of profitability within the industry.

Growth and Capital Efficiency

The Revenue growth rate was substantially above the industry median, placing the company’s top-line expansion pace at a high level within the industry.

※Source: Compiled by the company

Key Points from the Earnings Results

1. Revenue progress reached 79.4% of the full-year forecast and continued to grow at a rate substantially above the industry median. However, the Operating Income margin declined by approximately 1.6pt from the same period of the previous year, highlighting the challenge of converting revenue growth into profit.

2. ROE of 16.8% and an Equity Ratio of 52.2% indicate favorable levels in both capital efficiency and financial strength, reflecting an earnings structure that does not rely on financial leverage.

3. DSO of 65 days and a short-term debt ratio of approximately 73% are items that should be monitored going forward in terms of the working capital burden accompanying revenue growth and the company’s funding structure.

---

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 available earnings data. Investment decisions should be made at your own responsibility, and you should consult a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q3 performance was solid in revenue and absolute earnings, but profitability did not keep pace with sales growth. Revenue increased 17.5% year on year to ¥19.46bn. Operating income rose only 3.3% to ¥2.38bn. Ordinary income increased 4.7% to ¥2.41bn. Net income attributable to owners rose 4.1% to ¥1.64bn. The operating margin contracted by 170bp year on year to 12.2% from 13.9%. Gross margin declined by 350bp to 26.5% from 30.0%, indicating that cost of sales increased materially faster than revenue. SG&A expenses rose 4.3% to ¥2.77bn, well below sales growth, partially offsetting the gross-margin pressure. Consequently, the SG&A-to-sales ratio improved by 180bp to 14.2%. The net margin declined by 110bp to 8.4% from 9.5%. The earnings mix remains primarily operating in nature, as ordinary income was only ¥0.027bn above operating income. A ¥0.022bn gain on sales of non-current assets supported pre-tax profit, but represented only around 1.3% of net income and does not materially alter earnings quality. The effective tax rate was 32.2%, leaving a tax burden of 0.680, modestly below the 0.70 reference level. Annualized ROE was strong at 22.5%, supported by a healthy 8.4% net margin, annualized asset turnover of 1.395x, and financial leverage of 1.92x. Balance-sheet equity increased 12.6% year on year to ¥9.71bn, strengthening the capital base. Q3 progress against full-year guidance is ahead of the standard 75% pace for revenue and operating profit, while profit attributable to owners is broadly in line. The implied Q4 operating margin is approximately 12.4%, slightly above the Q3 cumulative margin, so delivery of guidance requires gross-margin stabilization rather than a major profit acceleration. The central issue for the remainder of the fiscal year is whether volume-led sales growth can be converted into a more durable gross-profit recovery.

Profitability Analysis

The DuPont decomposition shows annualized ROE of 22.5%, calculated as an 8.4% net profit margin × 1.395x annualized asset turnover × 1.92x financial leverage. The largest pressure point within profitability was margin, not asset utilization: the operating margin fell to 12.2% from 13.9%, while sales expanded 17.5%. Gross margin compressed to 26.5% from 30.0%, a 350bp decline, showing that production, procurement, pricing, or sales-mix effects outweighed the benefit of revenue growth. SG&A grew only 4.3%, substantially below revenue growth, reducing the SG&A ratio to 14.2% from 16.0% and evidencing favorable operating-cost discipline. This SG&A leverage recovered 180bp of the gross-margin decline, but was insufficient to prevent a 170bp operating-margin contraction. Operating income growth of 3.3% versus revenue growth of 17.5% indicates weak incremental conversion at the gross-profit level. Financial leverage of 1.92x is meaningful but remains supported by a debt-to-equity ratio of 0.92x and debt/capital of 16.4%, rather than an aggressive balance-sheet structure. Interest coverage of 144.3x and an interest burden of 1.011 indicate that financing costs are immaterial to current profitability. The net margin of 8.4% remains within the good 5-10% range, and the operating margin of 12.2% remains within the good 8-15% range. Sustained high ROE will depend principally on restoring gross margin while retaining the current SG&A discipline, rather than on taking additional financial leverage.

Growth Assessment

Revenue growth of 17.5% to ¥19.46bn is materially stronger than the company’s full-year forecast growth rate of 4.4%, suggesting a strong first nine-month sales environment. However, operating income increased only 3.3%, and net income increased 4.1%, so revenue growth has been accompanied by margin dilution. Revenue reached 79.4% of the ¥24.50bn full-year forecast, 4.4 percentage points above the standard 75% Q3 progress rate. Operating income reached 79.2% of the ¥3.01bn forecast, also 4.2 percentage points above the standard pace. Ordinary income reached 79.6% of the ¥3.03bn forecast. Net income attributable to owners reached 75.9% of the ¥2.16bn forecast, broadly aligned with the standard Q3 progress rate. The forecast implies Q4 revenue of ¥5.04bn, operating income of ¥0.63bn, and net income attributable to owners of ¥0.52bn. The implied Q4 operating margin of approximately 12.4% is modestly above the 12.2% cumulative Q3 margin, indicating that the forecast assumes at least stable profitability. Inventory increased 17.4% year on year to ¥2.50bn, broadly tracking revenue growth, while finished goods account for the disclosed inventory balance. Raw materials declined 28.5% to ¥0.46bn, which may reflect inventory drawdown, procurement timing, or production consumption. Production and construction assets are substantial, with PPE representing 32.3% of total assets and land alone representing ¥3.35bn. For a manufacturer of concrete products and related construction materials, demand sensitivity to public-works and civil-engineering activity, input-cost pass-through, and regional construction demand remain important determinants of sales durability and gross-margin recovery.

Financial Health

Liquidity is sound, with a current ratio of 151.1% and a quick ratio of 118.6%; neither metric indicates a current liquidity shortfall. Working capital was positive at ¥3.92bn. Cash and deposits of ¥2.23bn exceeded short-term loans of ¥1.38bn, producing a cash-to-short-term-debt ratio of 1.61x. Total interest-bearing debt was ¥1.90bn, comprising ¥1.38bn of short-term loans and ¥0.52bn of long-term loans. Debt-to-equity was 0.92x and debt/capital was 16.4%, both consistent with a manageable capital structure. Interest coverage of 144.3x indicates a substantial earnings buffer against interest-cost increases. Total equity increased to ¥9.71bn from ¥8.62bn a year earlier, and the equity ratio improved to 52.3% from 48.1%. Retained earnings rose ¥1.06bn, or 16.8%, to ¥7.37bn, reflecting cumulative profitability and supporting internal funding capacity. Current liabilities of ¥7.66bn exceed non-current liabilities of ¥1.23bn, consistent with the company’s operating working-capital structure. The short-term debt ratio of 72.6% is nevertheless elevated and creates a refinancing-risk flag because a large share of borrowings requires relatively frequent renewal. This risk is mitigated by cash exceeding short-term borrowings, positive working capital, and strong interest coverage, but should be monitored if funding conditions tighten. Trade receivables were ¥4.61bn and electronically recorded monetary claims were ¥1.50bn, together rising to ¥6.11bn from ¥5.96bn a year earlier. The increase in receivable exposure warrants attention because collection efficiency is a stated quality alert. Pension-related obligations include a net defined benefit liability of ¥0.32bn, which is modest relative to equity.

Cash Flow Quality

Dividend Sustainability

The full-year dividend forecast is ¥66 per share. Against forecast EPS of ¥222.84, the implied dividend payout ratio is approximately 29.6%. This is well below the 60% sustainability reference level and leaves a material portion of earnings available for reinvestment, debt service, and balance-sheet strengthening. Q3 cumulative EPS was ¥169.21, already substantially above the full-year dividend commitment on a per-share basis. Equity growth and retained earnings growth also support the capacity to maintain the indicated dividend. The absence of an interim Q2 dividend means the forecasted shareholder distribution is weighted to the fiscal year-end. Dividend sustainability therefore appears primarily dependent on delivery of the ¥2.16bn full-year net-income forecast and preservation of liquidity, rather than on a high payout commitment.

Risk Assessment

Business risks include Gross-margin risk: gross margin fell 350bp year on year to 26.5%, causing operating income growth of only 3.3% despite 17.5% revenue growth. A failure to pass through material, energy, logistics, or labor-cost inflation could continue to constrain earnings conversion., Construction-cycle exposure: as a manufacturer serving construction and civil-engineering demand, revenue can be affected by public-works budgets, private construction activity, project timing, weather disruption, and regional demand conditions., Receivable-collection risk: the 65-day annualized DSO exceeds the 60-day warning threshold. Trade receivables plus electronic monetary claims total ¥6.11bn, a substantial 32.8% of total assets, increasing exposure to customer payment timing and credit conditions., Finished-goods inventory risk: disclosed finished goods were ¥2.50bn, equal to 13.4% of total assets. Demand volatility or project deferrals could increase holding costs and inventory valuation risk..

Financial risks include Refinancing risk: 72.6% of interest-bearing debt is short term, above the 40% alert threshold. The structure requires regular rollover even though cash of ¥2.23bn exceeds short-term loans of ¥1.38bn., Working-capital absorption risk: high receivable days could delay cash realization during periods of rapid revenue growth., Interest-rate risk is currently limited by interest coverage of 144.3x, but a higher-rate environment could raise the cost of rolling short-term borrowings..

Key concerns include The principal earnings issue is the divergence between sales growth and operating-profit growth: 17.5% revenue growth delivered only 3.3% operating-income growth., The short-term debt ratio alert is material because the company relies predominantly on short-dated funding; its current liquidity buffer mitigates but does not eliminate rollover exposure., The high 65-day DSO alert is material because receivables and electronic claims are large relative to assets; sustained collection slippage could pressure operating cash generation., The ¥0.022bn gain on asset sales modestly supported pre-tax earnings, although its scale is not sufficient to make reported profitability materially non-recurring..

Investment Implications

Key takeaways include Revenue momentum is strong, with Q3 cumulative sales at 79.4% of full-year guidance., Operating-profit progress is also ahead of the normal Q3 pace at 79.2%, but margin contraction remains the dominant earnings-quality issue., Annualized ROE of 22.5% is strong, supported by profitable operations, solid asset utilization, and moderate financial leverage., Liquidity and solvency are sound, with a 151.1% current ratio, 118.6% quick ratio, 16.4% debt/capital ratio, and 144.3x interest coverage., The forecast dividend payout ratio of about 29.6% appears conservative relative to forecast earnings., Receivable collection and the high share of short-term borrowings are the key balance-sheet items to monitor..

Metrics to watch include Gross margin and operating margin, to determine whether Q3’s 26.5% gross margin and 12.2% operating margin stabilize or recover., Revenue growth versus operating-income growth, particularly incremental profit conversion in Q4., Annualized DSO, currently 65 days, and the balance of trade receivables plus electronic monetary claims., Finished-goods inventory relative to sales demand and order activity., Short-term debt ratio, refinancing terms, cash balances, and cash-to-short-term-debt coverage., Achievement of the implied Q4 targets of ¥5.04bn revenue, ¥0.63bn operating income, and ¥0.52bn net income attributable to owners..

Regarding relative positioning, The company presents a combination of above-benchmark annualized ROE, good operating and net margins, and conservative debt/capital metrics. Its relative weakness is not balance-sheet stress but deteriorating gross-profit conversion and slower receivable collection. In the context of capital-intensive construction-material manufacturing, PPE intensity of 32.3% of assets is moderate, while the large land balance provides a meaningful fixed-asset component.