- Net Sales: ¥2.39B
- Operating Income: ¥-105M
- Net Income: ¥-89M
- EPS: ¥-24.18
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥2.39B | ¥2.23B | +7.1% |
| Cost of Sales | ¥2.03B | ¥1.84B | +10.0% |
| Gross Profit | ¥364M | ¥390M | -6.5% |
| SG&A Expenses | ¥470M | ¥468M | +0.3% |
| Operating Income | ¥-105M | ¥-78M | -34.6% |
| Non-operating Income | ¥39M | ¥51M | -22.8% |
| Non-operating Expenses | ¥17M | ¥41M | -57.4% |
| Ordinary Income | ¥-83M | ¥-68M | -22.1% |
| Profit Before Tax | ¥-86M | ¥-64M | -34.1% |
| Income Tax Expense | ¥4M | ¥4M | +0.0% |
| Net Income | ¥-89M | ¥-68M | -32.2% |
| Net Income Attributable to Owners | ¥-89M | ¥-67M | -32.8% |
| Total Comprehensive Income | ¥-8M | ¥-77M | +89.6% |
| Depreciation & Amortization | ¥22M | ¥19M | +16.6% |
| Interest Expense | ¥7M | ¥3M | +133.7% |
| Basic EPS | ¥-24.18 | ¥-18.28 | -32.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥2.54B | ¥2.73B | ¥-186M |
| Cash and Deposits | ¥305M | ¥483M | ¥-178M |
| Accounts Receivable | ¥644M | ¥613M | +¥31M |
| Non-current Assets | ¥1.82B | ¥1.64B | +¥181M |
| Property, Plant & Equipment | ¥1.10B | ¥1.04B | +¥66M |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥-145M | ¥-19M | ¥-126M |
| Financing Cash Flow | ¥36M | ¥-54M | +¥90M |
| Item | Value |
|---|
| Net Profit Margin | -3.7% |
| Gross Profit Margin | 15.2% |
| Current Ratio | 120.6% |
| Quick Ratio | 120.6% |
| Debt-to-Equity Ratio | 3.36x |
| Interest Coverage Ratio | -16.05x |
| EBITDA Margin | -3.5% |
| Effective Tax Rate | -4.3% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | +7.1% |
| Net Income Attributable to Owners YoY Change | -78.2% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 3.83M shares |
| Treasury Stock | 132K shares |
| Average Shares Outstanding | 3.70M shares |
| Book Value Per Share | ¥270.18 |
| EBITDA | ¥-83M |
| Item | Amount |
|---|
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥4.80B |
| Operating Income Forecast | ¥10M |
| Ordinary Income Forecast | ¥30M |
| Net Income Attributable to Owners Forecast | ¥10M |
| Basic EPS Forecast | ¥2.70 |
| Dividend Per Share Forecast | ¥0.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: FY2026 Q2 was weak, with a continued operating loss and negative net income despite modest top-line growth. Revenue rose 7.1% YoY to 23.93, but gross profit of 3.64 was insufficient to cover SG&A of 4.70, resulting in operating income of -1.05 and ordinary income of -0.83. Net income came in at -0.89 (net margin -3.7%), a steep YoY deterioration of 78.2% despite small non-operating support (net +0.22). Gross margin stood at 15.2%, while operating margin was -4.4% and ordinary margin -3.5%, reflecting negative operating leverage; YoY margin basis-point comparisons are not disclosed. SG&A consumed 19.6% of sales, exceeding gross profit and leaving the core business structurally loss-making in the quarter. Non-operating income of 0.39 (dividends 0.08) partially offset 0.17 in non-operating expenses, but this was insufficient to restore profitability. Cash generation was weaker than earnings: operating cash flow was -1.45 vs net income -0.89, implying cash burn in the core. Analyst-calculated free cash flow was approximately -2.13 (OCF -1.45 minus capex 0.68), pointing to funding needs. Liquidity is adequate but tight (current ratio 120.6%), and solvency is stretched with liabilities-to-equity (reported D/E) of 3.36x and interest coverage deeply negative (-16.05x). Balance sheet shows limited cash (3.05) against sizable short-term loans (11.50), heightening refinancing risk if losses persist. ROE is -8.9% from DuPont (net margin -3.7%, asset turnover 0.548, leverage 4.37x), underscoring profitability as the main drag. ROIC is -4.7%, well below a typical cost of capital, indicating value destruction in the current run-rate. Retained earnings are negative (-7.34), constraining dividend capacity and financial flexibility. Forward-looking, the company must either raise pricing/mix and utilization or execute cost reductions to lift gross margin above SG&A, while managing working capital to stem cash burn. Near-term focus should be on restoring operating margin to breakeven, de-risking short-term debt, and improving ROIC toward at least mid-single digits.
ROE decomposition (DuPont): ROE (-8.9%) = Net Profit Margin (-3.7%) × Asset Turnover (0.548) × Financial Leverage (4.37x). The dominant negative change driver is the net profit margin, which is currently negative as gross profit (3.64) failed to cover SG&A (4.70), producing an operating margin of -4.4%. Business reason: cost pressures and/or pricing/mix shortfalls held gross margin to 15.2% while fixed/semi-fixed SG&A remained high at 19.6% of sales, creating negative operating leverage; small non-operating gains (+0.22) could not offset the core loss. Sustainability: the margin shortfall is not a one-off; absent structural actions (price increases, cost cuts, throughput gains), the gap between gross profit and SG&A will persist. Asset turnover at 0.548 is modest for a manufacturing business and likely constrained by suboptimal capacity utilization; improvement would require volume recovery or asset rationalization. Financial leverage at 4.37x amplifies ROE volatility; with negative margins, leverage exacerbates equity erosion. Concerning trend: SG&A exceeds gross profit, and ordinary loss (-0.83) indicates limited buffer from non-operating items; SG&A YoY growth vs revenue growth is undisclosed, but current SG&A intensity (19.6%) is too high relative to the 15.2% gross margin.
Top-line grew 7.1% YoY to 23.93, suggesting some demand resilience or pricing contribution. However, profitability did not follow, with operating and net losses despite higher revenue, implying adverse mix, insufficient price-cost recovery, or under-absorption. Gross margin at 15.2% is too low to sustain SG&A at 19.6%, resulting in negative operating leverage. Non-operating income (0.39) provided limited support primarily from dividends (0.08), not a durable earnings driver for the core. EBITDA was -0.83 (margin -3.5%), signaling weak cash earnings. Outlook hinges on: (1) price increases and mix upgrades in sanitary/ceramic lines, (2) procurement and energy cost normalization, and (3) throughput and yield improvements to lift gross margin above 20%. Without margin repair, revenue growth will not translate into profit. Near term, breakeven requires either several hundred basis points of gross margin expansion and/or SG&A reductions of roughly 1.0 in run-rate terms.
Liquidity: Current ratio is 120.6% (above 1.0 but below the 1.5 comfort threshold); quick ratio also 120.6% due to inventory not disclosed. Cash and deposits (3.05) plus receivables (6.44) provide moderate coverage against current liabilities (21.08), but reliance on short-term loans is high (11.50). Solvency: Reported D/E (total liabilities/equity) is 3.36x, which is high and a clear warning. Interest coverage is deeply negative (-16.05x), reflecting operating losses and interest expense of 0.07. Equity base is thin (equity 10.00; retained earnings -7.34), leaving limited shock absorption; implied equity ratio is roughly 22.9% (analyst-calculated). Maturity mismatch: short-term loans (11.50) vs current assets (25.43) suggests coverage exists, but negative OCF increases refinancing dependence. No explicit off-balance sheet obligations were disclosed in the provided data.
OCF was -1.45 versus net income of -0.89, yielding OCF/NI of 1.63x; while the ratio exceeds the 0.8 threshold, both figures are negative, indicating weak cash conversion. Analyst-calculated free cash flow was approximately -2.13 (OCF -1.45 minus capex 0.68), implying external funding needs to sustain operations and investment. Working capital: receivables of 6.44 against half-year revenue of 23.93 imply an estimated DSO around the high-40s days, not obviously stressed; inventory data is unreported, limiting assessment of build-ups. No evidence of aggressive working capital release; rather, cash burn reflects operating losses and capex. Sustainability: absent a turnaround in operating margin, FCF is likely to remain negative, pressuring liquidity.
Dividend data is unreported for the period, and retained earnings are negative (-7.34), which materially restricts capacity to pay or maintain dividends under JGAAP constraints. With net loss (-0.89), negative OCF (-1.45), and analyst-estimated negative FCF (-2.13), coverage for any dividend would be poor. Given high leverage (reported D/E 3.36x) and negative ROIC (-4.7%), prudent capital allocation would prioritize balance sheet stabilization over distributions. Policy outlook likely hinges on restoring profitability; absent a return to positive FCF, dividend resumption or increases appear constrained.
Business Risks:
- Raw material and energy cost inflation compressing gross margins in ceramic/sanitary ware production
- Demand cyclicality tied to housing starts and renovation activity
- Negative operating leverage as SG&A exceeds gross profit
- Pricing/mix execution risk in passing through costs to customers
- Operational efficiency and utilization risk affecting absorption and yields
Financial Risks:
- High leverage with reported D/E of 3.36x and thin equity base
- Refinancing risk on short-term loans of 11.50 amid negative OCF
- Interest rate risk increasing debt service burden with negative interest coverage (-16.05x)
- Potential covenant pressure given losses and negative retained earnings
- Liquidity headroom modest (current ratio 1.21), sensitive to further cash burn
Key Concerns:
- ROIC at -4.7% indicates value destruction relative to likely WACC
- Sustained operating losses (operating margin -4.4%) with gross margin below SG&A
- Negative free cash flow (~-2.13) pointing to external funding dependence
- Retained earnings deficit (-7.34) curtails financial flexibility and dividend capacity
- Data gaps (inventories, detailed SG&A, investing CF) limit full diagnostic
Key Takeaways:
- Revenue grew 7.1% YoY, but margins deteriorated with net loss of -0.89 (net margin -3.7%)
- Gross margin (15.2%) below SG&A intensity (19.6%) is the core profitability issue
- OCF (-1.45) and analyst-estimated FCF (~-2.13) indicate ongoing cash burn
- Balance sheet risk elevated: reported D/E 3.36x, interest coverage negative
- ROE -8.9% and ROIC -4.7% reflect subpar returns requiring operational turnaround
Metrics to Watch:
- Gross margin progression (price/mix vs input cost trends)
- SG&A run-rate and cost-reduction execution
- Operating cash flow and free cash flow trajectory
- Short-term debt refinancing and interest coverage
- Order backlog and utilization rates (if disclosed)
- Equity ratio and any capital measures to bolster equity
Relative Positioning:
Relative to domestic building materials/sanitary peers, the company is currently weaker on profitability (negative operating and EBITDA margins), returns (ROIC well below the 7–8% benchmark), and balance sheet resilience (higher leverage and negative retained earnings), necessitating margin repair and deleveraging to close the gap.
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