- Net Sales: ¥1.33T
- Operating Income: ¥97.06B
- Net Income: ¥69.01B
- EPS: ¥21.29
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥1.33T | ¥1.15T | +15.9% |
| Cost of Sales | ¥1.07T | ¥941.52B | +13.7% |
| Gross Profit | ¥259.62B | ¥206.92B | +25.5% |
| SG&A Expenses | ¥162.56B | ¥146.62B | +10.9% |
| Operating Income | ¥97.06B | ¥60.30B | +61.0% |
| Non-operating Income | ¥17.97B | ¥12.20B | +47.3% |
| Non-operating Expenses | ¥11.99B | ¥10.66B | +12.5% |
| Ordinary Income | ¥103.04B | ¥61.84B | +66.6% |
| Profit Before Tax | ¥102.38B | ¥61.20B | +67.3% |
| Income Tax Expense | ¥33.38B | ¥20.26B | +64.7% |
| Net Income | ¥69.01B | ¥40.94B | +68.6% |
| Net Income Attributable to Owners | ¥66.41B | ¥35.12B | +89.1% |
| Total Comprehensive Income | ¥176.81B | ¥34.11B | +418.3% |
| Interest Expense | ¥5.45B | ¥6.01B | -9.4% |
| Basic EPS | ¥21.29 | ¥11.26 | +89.1% |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥2.58T | ¥2.42T | +¥151.64B |
| Cash and Deposits | ¥264.73B | ¥236.98B | +¥27.75B |
| Accounts Receivable | ¥917.75B | ¥948.21B | ¥-30.46B |
| Inventories | ¥1.14T | ¥1.02T |
| Item | Value |
|---|
| Net Profit Margin | 5.0% |
| Gross Profit Margin | 19.5% |
| Current Ratio | 167.1% |
| Quick Ratio | 93.2% |
| Debt-to-Equity Ratio | 0.76x |
| Interest Coverage Ratio | 17.81x |
| Effective Tax Rate | 32.6% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | +15.9% |
| Operating Income YoY Change | +61.0% |
| Ordinary Income YoY Change | +66.6% |
| Profit Before Tax YoY Change | +67.3% |
| Net Income YoY Change | +68.6% |
| Net Income Attributable to Owners YoY Change | +89.1% |
| Total Comprehensive Income YoY Change | +418.3% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 3.18B shares |
| Treasury Stock | 56.08M shares |
| Average Shares Outstanding | 3.12B shares |
| Book Value Per Share | ¥938.46 |
| Segment | Revenue | Operating Income |
|---|
| Automotive | ¥802.80B | ¥26.03B |
| Electronics | ¥110.58B | ¥11.72B |
| EnvironmentAndEnergy | ¥253.04B | ¥15.27B |
| IndustrialMaterialsAndOthers | ¥115.74B | ¥17.05B |
| Infocommunications | ¥86.48B | ¥27.25B |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥5.40T |
| Operating Income Forecast | ¥450.00B |
| Ordinary Income Forecast | ¥460.00B |
| Net Income Attributable to Owners Forecast | ¥340.00B |
| Basic EPS Forecast | ¥108.99 |
| Dividend Per Share Forecast | ¥39.00 |
FY2027 Q1 was a strong topline and earnings rebound, with solid margin expansion and broad-based segment contributions, but working capital intensity and short-term funding reliance remain key watchpoints. Revenue rose 15.9% YoY to JPY 1,330.6bn, lifting operating income 61.0% to JPY 97.1bn and net income 89.1% to JPY 66.4bn. Gross margin improved to 19.5% (+148bps YoY) as pricing and mix gains offset cost pressures. Operating margin expanded to 7.3% (+204bps YoY), supported by operating leverage across Electronics, Infocommunications, and Industrial Materials. Net margin reached 5.0% (+193bps YoY), with ordinary income up 66.6% to JPY 103.0bn and equity-method gains at JPY 8.9bn aiding below-the-line. Interest coverage stands at a comfortable 17.8x despite higher short-term funding costs. Segment breadth improved: Infocommunications delivered the largest operating profit (JPY 27.2bn, 31.5% margin), while Industrial Materials and Electronics posted sharp YoY profit growth; Automotive grew revenue 19.7% but ran at a thin 3.2% margin. ROE (DuPont) printed 2.3% for the quarter (NPM 5.0%, AT 0.259x, leverage 1.76x), indicating margin-led improvement with stable leverage and better turnover versus asset growth. Working capital is heavy: DSO 252 days and DIO 389 days extend the CCC to 457 days, necessitating greater short-term funding; cash/short-term debt is 0.81x. The balance sheet remains conservative on a structural basis (current ratio 167%, D/E 0.76x; debt/capital 14.6%), but short-term loans increased 55.9% YoY, raising refinancing sensitivity. Comprehensive income surged to JPY 176.8bn, driven by valuation gains on securities and FX translation, bolstering equity. Guidance implies full-year revenue of JPY 5.4tn and OP of JPY 450bn; Q1 progress is 24.6% for sales (on track) but 21.6% for OP and 19.5% for NP (below a 25% linear cadence), suggesting a heavier back-half earnings profile. Dividend guidance of JPY 39 (post-split) equates to a ~36% payout on forecast EPS (109), well-covered by earnings capacity. Forward-looking, sustaining margin gains in Automotive and converting backlog/order strength into cash will be decisive for de-risking the short-term funding stack and supporting capital allocation flexibility.
ROE decomposition (DuPont 3-factor): ROE 2.3% = Net Profit Margin 5.0% × Asset Turnover 0.259 × Financial Leverage 1.76x. The largest YoY delta is margin expansion: operating margin improved to 7.3% (+204bps YoY) and net margin to 5.0% (+193bps), reflecting pricing/mix and scale in Infocommunications, Electronics, and Industrial Materials. Asset turnover improved as revenue growth (+15.9%) outpaced asset growth (~6.6%), indicating better utilization of the asset base despite elevated inventories. Financial leverage remains moderate at 1.76x and broadly stable, contributing little to ROE change. Business drivers: high-margin Infocommunications (31.5% segment OPM) and Industrial Materials (+203% YoY OI) delivered operating leverage, while Automotive’s low 3.2% margin diluted the consolidated mix. Sustainability: margin gains in structurally higher-margin segments appear stickier; Automotive’s thin margin and price-cost dynamics remain a swing factor. Cost discipline is improving, with SG&A growth contained relative to revenue, reinforcing operating leverage durability.
Revenue grew 15.9% YoY on strength in Automotive (+19.7%), Infocommunications (+40.3%), Electronics (+22.8%), and Industrial Materials (+24.6%), partially offset by a small decline in Environment & Energy (-3.7%). Operating income increased 61.0% YoY, driven by Infocommunications and Industrial Materials, and aided by Electronics’ recovery; Automotive’s profit declined slightly (-2.1% YoY) on margin pressure despite volume growth. Ordinary income rose 66.6% YoY with support from equity-method gains (JPY 8.9bn). The breadth of growth across non-Automotive segments reduced earnings concentration risk, even as Automotive remains the largest revenue contributor. Mix shift toward higher-margin Infocommunications improved consolidated profitability. Outlook hinges on sustaining price/mix discipline and execution in Automotive margin recovery while maintaining momentum in Infocommunications rollouts and industrial materials demand.
Liquidity is sound: current ratio 167% and quick ratio 93%, supported by JPY 264.7bn cash and robust receivables. Solvency remains conservative: D/E 0.76x and debt/capital 14.6%, with interest coverage of 17.8x. Maturity profile risk is elevated: short-term debt comprises 65.8% of total interest-bearing debt, with short-term loans up 55.9% YoY to JPY 328.4bn; cash/short-term debt is 0.81x, indicating reliance on rollovers to fund working capital. Current assets are dominated by inventories (JPY 1.14tn) and receivables (JPY 918bn), creating a funding tie-up that increases sensitivity to credit conditions. No explicit off-balance sheet obligations are highlighted in the provided data.
Short-term Loans: +117.9bn (+55.9%) - Increased reliance on short-term funding to support enlarged working capital; raises rollover and rate sensitivity.
Earnings quality is supported by operating profit growth and limited extraordinary items (loss on disposal JPY 0.66bn). However, working capital signals are weak: DSO at 252 days and DIO at 389 days drive a CCC of 457 days, implying material cash absorption to support growth. Non-operating income (JPY 18.0bn), including equity-method gains (JPY 8.9bn) and dividends (JPY 3.7bn), is helpful but not outsized relative to revenue. The combination of high inventories and receivables alongside a higher short-term funding mix increases the risk that earnings conversion to cash lags during growth phases or in a downturn.
The company guides to DPS of JPY 39 (post-split) against forecast EPS of JPY 108.99, a payout ratio of ~35.8%, consistent with sustainable levels. On forecast net income of JPY 340bn, dividend cash outlay (~JPY 124bn on 3.176bn shares) is covered ~2.7x by earnings. Balance sheet strength (equity JPY 2.93tn, low debt/capital) supports resilience. Near term, elevated working capital and higher short-term borrowings are considerations for cash planning, but current profitability and coverage indicate room to maintain the stated dividend trajectory.
Business risks include Automotive margin pressure with 3.2% segment OPM despite 19.7% revenue growth, Execution risk in scaling Infocommunications projects while preserving a 30%+ margin, Commodity and input cost volatility affecting wire/cable and materials pricing, FX fluctuation risk given global operations and translation impacts.
Financial risks include Refinancing risk from a 65.8% short-term debt ratio and cash/short-term debt of 0.81x, Working capital intensity: DSO 252 days and DIO 389 days elongating CCC to 457 days, Capital efficiency: ROIC 2.1% below a 5% threshold indicates low cash yields on capital.
Key concerns include Short-term loans increased 55.9% YoY, heightening rollover and rate exposure, Low gross margin (19.5%) limits buffer against demand or pricing shocks, Automotive earnings declined YoY, making consolidated margins sensitive to mix.
Key takeaways include Topline +15.9% with operating leverage lifted OPM to 7.3% (+204bps YoY), Infocommunications became the largest profit contributor with a 31.5% margin, Automotive remains volume anchor but with thin 3.2% margin and YoY OI decline, Working capital sprawl (CCC 457 days) necessitates higher short-term funding, Balance sheet is conservatively capitalized; interest coverage 17.8x, Q1 progress vs FY guidance: revenue on track, profits modestly behind a linear run-rate, Dividend payout ~36% appears well-covered by forecast earnings.
Metrics to watch include Automotive segment margin recovery and pricing vs input costs, Infocommunications order intake and conversion to revenue/cash, DSO/DIO and CCC trajectory; inventory normalization pace, Short-term debt level and cash/short-term debt coverage, Equity-method income volatility and composition, Operating margin run-rate vs FY target (Q2 inflection for catch-up).
Regarding relative positioning, Within electric wire, cable, and diversified materials/electronics peers, the company combines scale and improving margins with stronger capitalization than average, but exhibits heavier working capital intensity and a greater dependence on short-term funding to support growth.