| 指標 | 当期 | 前年同期 | YoY |
|---|---|---|---|
| 売上高 | ¥7454.1B | ¥6786.7B | +9.8% |
| 営業利益 | ¥341.9B | ¥322.3B | +6.1% |
| 経常利益 | ¥543.2B | ¥436.0B | +24.6% |
| 純利益 | ¥413.5B | ¥157.2B | +163.0% |
| ROE | 8.7% | 3.8% | - |
The fiscal year ended March 2026 delivered revenue of ¥7454.1B (YoY +¥667.4B +9.8%), Operating Income of ¥341.9B (YoY +¥19.7B +6.1%), Ordinary Income of ¥543.2B (YoY +¥107.2B +24.6%), and Net Income of ¥413.5B (YoY +¥256.3B +163.0%), achieving both higher sales and profits. Operating-level performance was solid with a ~6% increase driven by volume, but the improvements at the Ordinary and Net Income levels were led by non-operating one-offs: equity-method investment income of ¥152.9B (28% of Ordinary Income) and gain on sale of investment securities of ¥249.6B recorded as special income. Operating margin was 4.6% (vs. 4.7% prior year, -0.1pt), essentially flat; Ordinary margin improved to 7.3% (+0.9pt) and Net margin to 5.5% (+3.2pt), showing improvement at the bottom, while underlying operating profitability remains limited. Operating Cash Flow (OCF) was ¥52.4B (YoY -59.1%), only 0.1x Net Income, with working capital pressure from inventory increase of 814.4B and accounts receivable increase of 121.6B, highlighting weak cash conversion.
[Revenue] Revenue totaled ¥7454.1B (+9.8%). The Smelting segment expanded to ¥3647.8B (+37.0%), the Environment & Recycling segment to ¥2271.7B (+26.1%), and Metal Fabrication reached ¥1473.4B (+14.4%)—double-digit growth. By contrast, Electronic Materials declined to ¥1045.8B (-36.6%), reflecting the semiconductor/electronic materials cyclical adjustment. Heat Treatment was ¥340.0B (+0.6%). Segment composition: Smelting 48.9%, Environment & Recycling 30.5%, Metal Fabrication 19.8%, Electronic Materials 14.0%, Heat Treatment 4.6%, with Smelting and Environment & Recycling as drivers.
[Profitability] Gross margin was 12.1% (down -0.7pt from 12.8% prior year). Increases in raw material costs and mix deterioration (expansion of lower-margin Smelting and contraction of higher-margin Electronic Materials) pressured gross margin. SG&A totaled ¥561.1B (vs. ¥544.0B prior year, +3.1%), but SG&A ratio improved to 7.5% (-0.5pt) due to efficiency gains with higher sales. Operating margin remained flat at 4.6% (-0.1pt). Non-operating items included equity-method investment income of ¥152.9B (vs. ¥90.3B prior year, +69%) and dividend income of ¥14.9B, contributing to non-operating income of ¥242.2B. Ordinary margin improved to 7.3% (+0.9pt). Special items included gain on sale of investment securities of ¥249.6B within special gains of ¥295.1B; special losses were ¥57.4B (including impairment losses of ¥37.8B), resulting in net special items of +¥237.8B boosting the bottom line. Profit before tax was ¥781.0B (vs. ¥386.0B prior year, roughly doubled). Income tax expense was ¥136.1B (effective tax rate 17.4%, down ~10pt from 27.4% prior year), producing Net Income of ¥413.5B (+163.0%). Conclusion: revenue and profit increased, but core operating performance rose only ~6% driven by volume, and most profit growth depended on equity-method gains and special gains.
Aggregate Ordinary Income by reported segment totaled ¥498.4B (vs. ¥405.5B prior year, +22.9%). Environment & Recycling earned ¥165.1B (vs. ¥149.7B prior year, +10.3%) from sales expansion and margin improvement. Smelting earned ¥196.8B (vs. ¥171.4B prior year, +14.8%) supported by higher resource prices and improved operating rates. Electronic Materials earned ¥11.4B (vs. ¥3.1B prior year), a substantial improvement driven by cost reductions and structural reforms despite revenue decline. Metal Fabrication earned ¥97.9B (vs. ¥59.4B prior year, +64.8%) with successful price pass-through and efficiency gains. Heat Treatment earned ¥27.1B (vs. ¥21.9B prior year, +23.7%). Smelting and Environment & Recycling are stable earnings sources, Metal Fabrication shows momentum in earnings improvement, and Electronic Materials shows signs of recovery from cycle trough.
[Profitability] Operating margin 4.6% (vs. 4.7% prior year, -0.1pt) remained flat; gross margin decline to 12.1% (-0.7pt) was partially offset by improved SG&A ratio 7.5% (-0.5pt). Ordinary margin 7.3% (+0.9pt) improved due to equity-method gains. Net margin 5.5% (+3.2pt) is elevated temporarily due to gain on sale of investment securities. ROE was 8.7%, improved by one-off factors relative to historical levels, but operating profitability remains at a low steady level.
[Cash Quality] OCF was ¥52.4B, only 0.1x Net Income ¥413.5B, extremely low. Inventory increase of ¥814.4B and accounts receivable increase of ¥121.6B pressured working capital. OCF/EBITDA ratio was 0.08x (OCF ¥52.4B ÷ EBITDA ¥672.7B), underscoring weak cash conversion. CCC was 177 days (worsened YoY), and DIO was 164 days (inventory ¥716.8B ÷ daily sales ¥4.4B), with inventory build-up the main driver.
[Investment Efficiency] Total assets were ¥7944.8B (YoY +¥1209.4B +18.0%). ROA was 6.9% (based on Ordinary Income). CapEx was ¥346.0B, exceeding depreciation of ¥309.6B; CapEx/Depreciation ratio was 1.12x, indicating continued renewal and growth investment. PPE turnover was 3.5x (Revenue ¥7454.1B ÷ tangible fixed assets ¥2107.4B), similar to prior year.
[Financial Soundness] Equity Ratio was 59.7% (vs. 61.8% prior year, -2.1pt), remaining at a high level. Total interest-bearing debt was ¥536.9B (short-term borrowings ¥293.1B, long-term borrowings ¥243.8B, corporate bonds ¥100.0B, CP ¥170B), and net debt (interest-bearing debt - cash and deposits) was ¥24.7B, effectively near net cash neutral. Debt/EBITDA was 0.80x. Interest coverage was 30.7x (Operating Income ¥341.9B ÷ interest expense ¥11.2B), indicating minimal interest burden. Current ratio 191%, Quick ratio 162%—short-term liquidity is ample.
OCF was ¥52.4B (vs. ¥128.3B prior year, -59.1%), showing a large divergence from profit before tax of ¥781.0B. The main cause was deterioration in working capital: inventory increase -814.4B (expanding DIO to 164 days) and accounts receivable increase -121.6B absorbed cash. Accounts payable increase +195.4B partially offset this, but net working capital movements pressured OCF. OCF subtotal (before working capital changes) was ¥153.3B; after corporate tax payments -¥129.5B, final OCF remained ¥52.4B. Investing Cash Flow was +¥121.3B: CapEx -¥346.0B offset by proceeds from sale of investment securities +¥402.3B, resulting in a net inflow. Free Cash Flow was ¥173.7B (OCF ¥52.4B + Investing CF ¥121.3B) but dependent on one-time proceeds from sale of investment securities; core FCF (OCF - CapEx) was -¥293.6B. Financing Cash Flow was -¥100.2B, including share buybacks -¥99.9B and dividend payments -¥90.2B, while long-term borrowings raised +¥195.0B and CP issuance -¥120B etc., resulting in net outflow. Cash and deposits increased from ¥435.8B at the beginning of the period to ¥512.2B at year-end (+¥76.4B), driven by investment securities sales and borrowings; core cash generation from operations is weak.
Of Ordinary Income ¥543.2B, Operating Income accounted for ¥341.9B (63%) and ¥201.3B (37%) depended on non-operating items. Non-operating income ¥242.2B comprised equity-method investment income ¥152.9B (28% of total), dividend income ¥14.9B, and foreign exchange gains ¥4.5B, with equity-method income a very large contributor. Equity-method income is sensitive to resource prices and FX, introducing volatility to its sustainability. Special items included gain on sale of investment securities ¥249.6B, so special gains accounted for 60% of Net Income ¥413.5B—indicating high dependence on one-offs. Non-cash items such as impairment losses ¥37.8B and loss on disposals of fixed assets ¥12.9B also occurred, but special gains far exceeded these. Comprehensive income was ¥787.9B, ¥374.4B higher than Net Income ¥413.5B; Other Comprehensive Income drivers were valuation difference on available-for-sale securities +¥156.5B and foreign currency translation adjustments +¥19.4B, reflecting unrealized gains in balance sheet assets (investment securities ¥880.0B). Accrual (Net Income - OCF) was +¥361.1B, very large, highlighting a marked divergence between profit and cash and cautioning on earnings quality.
The FY2027 plan projects Revenue ¥9410.0B (YoY +26.2%), Operating Income ¥530.0B (+55.0%), Ordinary Income ¥800.0B (+47.3%), and EPS ¥963.68. The plan assumes continued expansion of Smelting and Environment & Recycling based on first-half results and expected second-half progress. Operating margin is assumed to improve to 5.6% (vs. 4.6% current year, +1.0pt) from gross margin recovery and SG&A efficiency gains. With Ordinary Income target ¥800.0B, current performance ¥543.2B implies a progress rate of 67.9%; achieving the full-year target requires additional equity-method income and non-operating gains in H2. Net Income is forecast to decline given the loss of this year's one-off gain on sale of investment securities ¥249.6B, resulting in EPS ¥963.68 (vs. current ¥1,049.83, -8.2%). Dividend forecast is ¥338 (ordinary dividend assumed; one-off special dividend ¥100 was for the current year only), with a target payout ratio maintained around 35%. Keys to achieving the plan: normalization of inventory and OCF, realization of 1pt operating margin improvement, and stability in resource prices and FX.
Year-end dividend was ¥368 (ordinary dividend ¥268, special dividend ¥100), a significant increase from ¥150 prior year. Annual dividend of ¥368 implies a payout ratio of 32.9% (based on EPS ¥1,049.83). The special dividend ¥100 is a one-time distribution reflecting this year's special gains; the planned ¥338 next year (excluding special dividend) represents the sustainable baseline. Share buybacks of ¥99.9B were executed, so total shareholder return was dividends ¥90.2B + buybacks ¥99.9B = ¥190.1B. Total return ratio was 46.0% (Total return ¥190.1B ÷ Net Income ¥413.5B), showing a flexible approach combining dividends and buybacks. Free Cash Flow ¥173.7B falls short of total returns ¥190.1B, with FCF coverage 0.91x (<1.0). However, current-year FCF includes one-off proceeds from sale of investment securities ¥402.3B; on a core FCF basis (OCF ¥52.4B - CapEx ¥346.0B = -¥293.6B), return capacity is negative, and next-year sustainability depends on normalization of OCF. DOE (Dividends / Net Assets) was 2.3%, modest, leaving room for gradual dividend increases aligned with profit growth and cash improvement.
Working capital management risk: Inventory increase of 814.4B worsened DIO to 164 days, with inventory ¥716.8B exceeding cash and deposits ¥512.2B. High CCC of 177 days pressures liquidity and OCF/Net Income ratio at a very low 0.1x. Management of raw materials (¥2,074.7B), finished goods (¥716.8B), and work-in-process (¥160.2B) in the Smelting and Environment & Recycling segments is a challenge; delays in supply-demand adjustment or price declines could trigger valuation losses. Failure to optimize inventory would further expand working capital, possibly requiring additional borrowing or cutbacks in shareholder returns.
Dependence on equity-method investment income and special gains: Of Ordinary Income ¥543.2B, equity-method investment income was ¥152.9B (28%); of Net Income ¥413.5B, gain on sale of investment securities was ¥249.6B (60%). Reliance on non-operating and one-off items is high. Equity-method income is correlated with resource price and FX volatility and could decline sharply in downturns. Gains from sale of investment securities are non-recurring and assumed to lapse in next year's plan, implying a projected decline in Net Income. With operating profitability at a low 4.6%, the company is structurally susceptible to external factors.
Demand volatility risk in Electronic Materials: Electronic Materials revenue fell -36.6%, reflecting semiconductor/electronic materials cycle adjustment. Although profit improved to ¥11.4B, continued revenue contraction could leave high fixed costs and limit margin improvement. Timing of demand recovery is uncertain; delayed recovery could impair recovery of investments and entail impairment risks. Increased dependence on Smelting and Environment & Recycling raises the company’s exposure to resource price volatility while retaining semiconductor cycle risk—a dual risk structure.
Profitability & Returns
| 指標 | 自社 | 中央値 (IQR) | Delta |
|---|---|---|---|
| 営業利益率 | 4.6% | 7.8% (4.6%–12.3%) | -3.2pt |
| 純利益率 | 5.5% | 5.2% (2.3%–8.2%) | +0.4pt |
Operating margin of 4.6% is -3.2pt below the industry median of 7.8%, indicating weaker core profitability. Net margin 5.5% is +0.4pt above the median 5.2%, but this is due to temporary special gains and core operating weakness remains a structural issue.
Growth & Capital Efficiency
| 指標 | 自社 | 中央値 (IQR) | Delta |
|---|---|---|---|
| 売上高成長率（前年比） | 9.8% | 3.7% (-0.4%–9.3%) | +6.1pt |
Revenue growth of 9.8% outperforms the industry median 3.7% by +6.1pt, driven by expansion in Smelting and Environment & Recycling. Growth ranks among the top in the sector, but low operating margin constrains growth quality.
※Source: Company compilation
Progress on inventory optimization and normalization of OCF is the top priority. Shortening DIO from 164 days and improving CCC from 177 days are critical to restore OCF/Net Income from 0.1x to 0.5x or higher, which will determine cash generation and return capacity in subsequent periods. Monitor quarterly working capital movements and CCC trends.
Trend of operating margin improvement is key to assessing achievability of next year’s plan. To move from 4.6% this year to 5.6% next year (+1.0pt), a combination of gross margin recovery (price pass-through and mix improvement) and SG&A efficiency is essential. Sustaining margins in Smelting and Environment & Recycling, profitability recovery in Electronic Materials, and margin expansion in Metal Fabrication would lift operating profitability and enable a shift to sustainable earnings growth less dependent on special items. Monitor quarterly segment margin trends and price pass-through rates.
Reducing dependence on equity-method investment income and special gains directly improves earnings quality. This year equity-method income was ¥152.9B (28% of Ordinary Income) and gain on sale of investment securities ¥249.6B (60% of Net Income), showing high reliance on external factors. Next year's plan assumes erosion of these one-offs. Stabilization of resource prices and FX together with stronger core operating profitability would lower dependence on non-operating items and enable operating-level earnings growth, potentially supporting valuation re-rating.
This report is an analysis document automatically generated by AI based on XBRL financial statement data. It does not constitute a recommendation to invest in any specific security. Industry benchmarks are reference information compiled by the Company based on public financial statements. Investment decisions are your own responsibility; consult a professional advisor as needed.