- Net Sales: ¥120.54B
- Operating Income: ¥15.42B
- Net Income: ¥11.32B
- EPS: ¥46.72
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥120.54B | ¥133.51B | -9.7% |
| Cost of Sales | ¥95.09B | ¥110.48B | -13.9% |
| Gross Profit | ¥25.45B | ¥23.03B | +10.5% |
| SG&A Expenses | ¥10.03B | ¥10.03B | +0.0% |
| Operating Income | ¥15.42B | ¥13.00B | +18.6% |
| Non-operating Income | ¥1.83B | ¥2.02B | -9.0% |
| Non-operating Expenses | ¥574M | ¥354M | +62.1% |
| Ordinary Income | ¥16.68B | ¥14.66B | +13.8% |
| Profit Before Tax | ¥16.32B | ¥11.31B | +44.3% |
| Income Tax Expense | ¥5.00B | ¥3.08B | +62.5% |
| Net Income | ¥11.32B | ¥8.24B | +37.5% |
| Net Income Attributable to Owners | ¥10.69B | ¥7.37B | +45.1% |
| Total Comprehensive Income | ¥6.64B | ¥12.04B | -44.9% |
| Interest Expense | ¥30M | ¥35M | -14.3% |
| Basic EPS | ¥46.72 | ¥30.75 | +51.9% |
| Diluted EPS | ¥46.69 | ¥30.72 | +52.0% |
| Dividend Per Share | ¥55.00 | ¥55.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥219.03B | ¥226.58B | ¥-7.56B |
| Cash and Deposits | ¥92.72B | ¥100.24B | ¥-7.52B |
| Accounts Receivable | ¥49.52B | ¥49.99B | ¥-469M |
| Non-current Assets | ¥200.67B | ¥199.05B | +¥1.62B |
| Property, Plant & Equipment | ¥125.55B | ¥123.83B | +¥1.73B |
| Item | Value |
|---|
| Net Profit Margin | 8.9% |
| Gross Profit Margin | 21.1% |
| Current Ratio | 432.2% |
| Quick Ratio | 432.2% |
| Debt-to-Equity Ratio | 0.19x |
| Interest Coverage Ratio | 514.07x |
| Effective Tax Rate | 30.6% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | -9.7% |
| Operating Income YoY Change | +18.6% |
| Ordinary Income YoY Change | +13.8% |
| Net Income Attributable to Owners YoY Change | +45.1% |
| Total Comprehensive Income YoY Change | -44.9% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 252.00M shares |
| Treasury Stock | 25.04M shares |
| Average Shares Outstanding | 228.82M shares |
| Book Value Per Share | ¥1,557.12 |
| Item | Amount |
|---|
| Q2 Dividend | ¥55.00 |
| Year-End Dividend | ¥76.00 |
| Segment | Revenue | Operating Income |
|---|
| Asia | ¥147M | ¥1.82B |
| Japan | ¥976M | ¥9.98B |
| NorthAmerica | ¥27.62B | ¥3.36B |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥245.00B |
| Operating Income Forecast | ¥32.40B |
| Ordinary Income Forecast | ¥34.30B |
| Net Income Attributable to Owners Forecast | ¥22.20B |
| Basic EPS Forecast | ¥98.07 |
| Dividend Per Share Forecast | ¥22.50 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: Strong profitability despite top-line decline, with notable margin expansion and robust balance sheet resilience in FY2026 Q2 cumulative results. Revenue fell 9.7% YoY to 1,205.39, but operating income rose 18.6% YoY to 154.22 and ordinary income increased 13.8% YoY to 166.81. Net income jumped 45.1% YoY to 106.90, reflecting a meaningful lift in after-tax profitability. Operating margin improved to 12.8% (154.22/1,205.39), up roughly 303 bps from an estimated 9.8% in the prior-year period. Net margin rose to 8.9% (106.90/1,205.39), an expansion of about 333 bps from an estimated 5.5% a year ago. Ordinary margin also expanded to 13.8%, up approximately 285 bps YoY by our estimation. Gross margin printed at 21.1%, indicating solid spread over cost of sales amid lower revenues, suggesting either favorable raw material environment, pricing discipline, or improved mix. SG&A ratio was about 8.3% of sales (100.27/1,205.39), implying good cost control supporting the margin uplift. Non-operating income of 18.34 (notably dividend income 7.99 and interest income 3.95) provided an incremental boost, while non-operating expenses were modest at 5.74. The balance sheet remains exceptionally strong: current ratio 432%, D/E 0.19x, interest coverage 514x, and calculated equity ratio around 84%, indicating very low financial risk. Cash and deposits of 927.20 comfortably exceed short-term loans (36.23) and total loans (47.67), minimizing liquidity concerns. Earnings quality cannot be fully assessed because operating cash flow was not disclosed; thus, OCF/NI cannot be evaluated. ROE is low at 3.0%, driven by modest asset turnover (0.287) and low leverage (1.19x), highlighting structural capital efficiency headwinds. ROIC at 4.0% is below the 5% warning threshold, underscoring the need to enhance asset utilization or trim capital intensity. Forward-looking, the company’s strong cost discipline and balance sheet provide cushion, but sustaining higher margins amid lower sales will depend on steel price dynamics, demand recovery in key end-markets, and continued pricing/mix execution.
ROE decomposition: ROE (3.0%) = Net Profit Margin (8.9%) × Asset Turnover (0.287) × Financial Leverage (1.19x). The largest drag is asset turnover at 0.287, reflecting a sizable asset base relative to sales. Net margin improved materially YoY (estimated +333 bps), and operating margin expanded ~303 bps, indicating operating efficiency gains and/or favorable input costs and mix. Business drivers likely include lower raw material costs versus selling prices, disciplined SG&A (8.3% of sales), and modest uplift from non-operating income (dividends/interest), though the main delta appears operational. This margin improvement looks partly cyclical (steel price/cost spread) and partly execution-related (cost control); sustainability will hinge on commodity and demand trends. Watch for any adverse operating leverage if volumes weaken further; a negative signal would be SG&A growth outpacing revenue growth in subsequent quarters (we lack YoY SG&A to confirm this period). Overall, ROE is constrained by low turnover and conservative leverage; to lift ROE structurally, management would need to enhance asset efficiency and capital allocation while defending margins.
Top-line contracted 9.7% YoY to 1,205.39, but operating income increased 18.6% to 154.22, signaling strong positive operating leverage from cost/mix tailwinds. Ordinary income rose 13.8% to 166.81, and net income surged 45.1% to 106.90, aided by a lower effective tax burden relative to PBT dynamics and healthy non-operating income. Operating margin of 12.8% vs an estimated 9.8% last year underscores effective pass-through and/or raw material relief. Non-operating income (18.34), comprising dividend (7.99) and interest income (3.95), provided a supportive but not dominant contribution (non-operating income ratio ~17.2%). With ROIC at 4.0% (below 5%), growth quality is constrained by capital intensity and low turnover; improving asset productivity remains a key lever. Outlook hinges on steel price spreads, demand recovery in construction/industrial/auto, and FX impacts on overseas subsidiaries; sustaining current margins with a shrinking top line may be challenging if price-cost spreads normalize. Near-term, strong balance sheet and cash provide flexibility for selective capex and shareholder returns, but reinvestment should target higher-ROIC projects.
Liquidity is exceptionally strong: current ratio 432.2% and quick ratio 432.2%, with working capital of 1,683.46. Cash and deposits (927.20) and receivables (495.17) comfortably cover current liabilities (506.79), indicating no maturity mismatch risk; short-term loans (36.23) are de minimis versus cash. Solvency is robust: D/E 0.19x and interest coverage 514x; total loans of 47.67 vs total equity of 3,533.97 imply very conservative leverage. Calculated equity ratio (equity/asset) is approximately 84.2% (3,533.97/4,196.95). No red flags on refinancing risk or covenant pressure. No off-balance-sheet obligations were disclosed in the provided data.
Operating cash flow, investing cash flow, and free cash flow were not disclosed; thus, OCF/Net Income and FCF coverage cannot be calculated this quarter. Given the large net cash position and low debt, near-term liquidity coverage of operations and dividends appears ample, but earnings-to-cash conversion quality is unassessable from this dataset. Working capital signals (inventories not disclosed) cannot be evaluated for potential timing effects or revenue cut-off considerations. Non-operating income (dividends/interest) is a modest contributor to ordinary income and does not, by itself, raise quality concerns. We cannot flag OCF/NI <0.8 due to missing OCF data; future disclosure will be needed to assess cash conversion and sustainability of margins.
Dividend details were not reported, but the calculated payout ratio shows 308.8%, suggesting dividends (or declared guidance) exceed current period earnings on a reported basis. Without OCF/FCF data, cash coverage cannot be confirmed; however, large cash holdings (927.20) and low debt provide near-term capacity to maintain distributions if management chooses. Sustainability over the medium term hinges on restoring payout to within earnings and FCF generation; a payout sustainably below ~60% is a more prudent benchmark. If the elevated payout reflects interim timing, special dividends, or denominator effects (e.g., half-year EPS vs full-year DPS), clarity from management guidance will be key.
Business Risks:
- Steel price and raw material spread volatility affecting margins
- End-market demand softness (construction, industrial, automotive) pressuring volumes
- Potential normalization of favorable input costs eroding current margin gains
- Product mix shift risk if high-margin segments weaken
- FX fluctuations impacting overseas operations and financial income
Financial Risks:
- Low ROIC (4.0%) and low asset turnover (0.287) constrain value creation
- High payout ratio (308.8%) may exceed sustainable earnings capacity absent strong FCF
- Dependence on non-operating income (dividends/interest) for a portion of ordinary income
- Limited visibility on inventory levels and working capital due to unreported items
Key Concerns:
- Sustaining double-digit operating margin with declining sales
- Structural capital efficiency constraints driving low ROE (3.0%)
- Data gaps in cash flow and inventory limiting assessment of earnings quality
Key Takeaways:
- Profitability improved materially despite a 9.7% revenue decline, with operating margin up ~303 bps YoY to 12.8%
- Net margin rose ~333 bps YoY to 8.9%, driving a 45.1% increase in net income
- Balance sheet is exceptionally strong (current ratio 432%, equity ratio ~84%, coverage 514x)
- ROE (3.0%) and ROIC (4.0%) remain low due to modest asset turnover and conservative leverage
- Dividend sustainability unclear given a calculated payout ratio of 308.8% and missing OCF/FCF
Metrics to Watch:
- Operating cash flow and OCF/NI ratio (target >1.0)
- Price-cost spread (steel prices vs raw materials) and gross margin trajectory
- Volume trends in key end-markets and resulting asset turnover
- Inventory levels and turnover once disclosed
- Capital allocation to higher-ROIC projects and any change in payout policy
Relative Positioning:
Versus peers in steel tubing, the company exhibits superior balance sheet strength and currently strong margins but lags on capital efficiency (ROIC, ROE).
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