These are mechanically computed values based on a residual income model. They are not a forecast of market prices or a recommendation of any investment action, and do not predict or guarantee future share prices. Per-share values are adjusted to the latest share basis for stock splits. Historical values are computed retrospectively using current guidance-achievement statistics.
| Metric | Current Period | Same Period Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥4020.1B | ¥2679.1B | +50.1% |
| Operating Income | ¥1048.3B | ¥410.9B | +155.1% |
| Ordinary Income | ¥1114.6B | ¥417.8B | +166.8% |
| Net Income | ¥822.1B | ¥325.7B | +152.4% |
| ROE | 12.8% | 5.5% | - |
The most important point in these results is the significant acceleration in revenue and profit growth, driven by the expansion of high-margin projects in the Information & Communications segment. Revenue was ¥4,020.1B (+50.1% YoY), Operating Income was ¥1,048.3B (+155.1%), Ordinary Income was ¥1,114.6B (+166.8%), and Net Income attributable to owners of the parent was ¥804.3B (+156.8%). The Operating Income margin improved significantly to 26.1% (15.3% in the previous year), reflecting operating leverage from improved gross margins and a lower SG&A ratio.
【Revenue】Revenue was ¥4,020.1B (+50.1% YoY). By segment, Information & Communications led company-wide growth with revenue of ¥2,644.5B (+83.8%, 65.6% of total), while Power Systems also increased revenue to ¥443.9B (+24.8%) and Automotive to ¥552.0B (+25.1%). In contrast, Electronics revenue declined to ¥353.9B (△10.5%).
【Profit and Loss】Cost of sales was ¥2,530.5B, and the gross margin improved to 37.1% (27.4% in the previous year), while the SG&A ratio declined to 11.0% (12.1% in the previous year). Operating Income therefore improved significantly to ¥1,048.3B (+155.1%), with an Operating Income margin of 26.1% (15.3% in the previous year). Ordinary Income was ¥1,114.6B (+166.8%), supported in part by equity-method investment gains of ¥53.2B and foreign exchange gains of ¥6.5B. After recording income taxes of ¥291.6B (effective tax rate of 26.2%), Net Income was ¥804.3B (+156.8%). The company achieved both revenue and profit growth, with high-margin projects in Information & Communications being the primary driver of margin improvement.
Information & Communications generated most of the company’s profit, with revenue of ¥2,644.5B (+83.8%) and Operating Income of ¥979.6B (+188.3%, margin of 37.0%). Power Systems posted revenue of ¥443.9B (+24.8%) and Operating Income of ¥52.7B (+59.2%, margin of 11.9%), reflecting progress in profitability improvement. Real Estate remained small in scale, with revenue of ¥28.0B (+0.6%), but maintained high profitability with Operating Income of ¥13.2B and a margin of 47.0%. Automotive increased revenue to ¥552.0B (+25.1%), but Operating Income declined to ¥11.6B (△14.5%), with a low margin of 2.1%. Electronics declined in both revenue and profit, with revenue of ¥353.9B (△10.5%), Operating Income of ¥4.4B (△73.5%), and a margin of 1.3%, making it a weakness for the company as a whole. Other segments generated revenue of ¥0.8B (△64.6%) and an Operating Loss of ¥13.3B, as upfront costs continued to exceed revenue during the new-business stage. The company’s high reliance on Information & Communications revenue and the low profitability of Automotive and Electronics reveal a structurally polarized business portfolio.
【Profitability】The Operating Income margin improved significantly to 26.1% (15.3% in the previous year), while the Net Profit margin was 20.0%, calculated as Net Income of ¥804.3B ÷ Revenue of ¥4,020.1B (11.7% in the previous year). 【Cash Quality】Although Ordinary Income of ¥1,114.6B differs from Net Income of ¥804.3B, the primary factors were income taxes of ¥291.6B (effective tax rate of approximately 26.2%) and Net Income attributable to non-controlling interests of ¥17.8B. Extraordinary items had only a minimal impact on Net Income, comprising extraordinary income of ¥0.9B and extraordinary losses of ¥1.8B. 【Investment Efficiency】ROE was 12.8% (Net Income ÷ Net Assets of ¥6,415.8B), achieved under a conservative capital structure with an Equity Ratio of 59.9%. 【Financial Soundness】The Equity Ratio was 59.9%. Short-term borrowings increased from ¥247.3B in the previous year to ¥456.9B, compared with Cash and Deposits of ¥1,923.2B. Total Assets of ¥10,706.5B and Net Assets of ¥6,415.8B both increased from the previous year.
As the company did not disclose a statement of cash flows in these results, funding trends are analyzed based on changes in the balance sheet. Accounts receivable and notes receivable increased significantly to ¥3,145.2B (¥2,526.2B in the previous year), while inventories rose to ¥2,096.8B (¥1,838.0B). The progress and acceptance timing of projects associated with revenue growth, together with advance inventory procurement, appear to have increased funding requirements. Short-term borrowings increased to ¥456.9B (¥247.3B in the previous year, +84.8%) to cover this working capital requirement, indicating increased bridging through short-term funding. Meanwhile, Cash and Deposits remained at ¥1,923.2B (¥1,812.2B in the previous year), and retained earnings increased to ¥4,295.1B (¥3,852.9B in the previous year, +11.5%), indicating strengthened financial resilience through retained earnings. Going forward, the key to cash generation will be whether the collection of receivables and inventory turnover improve.
Recurring operating results accounted for the majority of profit. Extraordinary income of ¥0.9B (gain on sale of investment securities) and extraordinary losses of ¥1.8B (business restructuring expenses) were immaterial relative to Net Income, limiting the impact of one-time factors on earnings. Non-operating income was ¥77.2B, including dividend income of ¥6.1B, foreign exchange gains of ¥6.5B, and other income of ¥6.6B. Non-operating expenses were ¥10.9B, including interest expenses of ¥3.0B. The reversal from foreign exchange losses in the previous year contributed to the improvement at the Ordinary Income level. Equity-method investment gains increased to ¥53.2B (¥19.7B in the previous year), also contributing to higher Ordinary Income. The significant difference between Ordinary Income of ¥1,114.6B and Net Income of ¥804.3B was primarily due to income taxes of ¥291.6B and Net Income attributable to non-controlling interests of ¥17.8B. No deterioration in earnings quality from financial expenses or one-time gains and losses was observed.
Progress toward the full-year plan—Revenue of ¥17,550B, Operating Income of ¥4,320B, and Ordinary Income of ¥4,530B—was 22.9% for Revenue, 24.3% for Operating Income, and 24.6% for Ordinary Income in Q1, broadly in line with the standard level of approximately one-quarter. The slightly lower Revenue progress is likely attributable to the characteristics of the Information & Communications segment, where project recognition tends to be weighted toward the second half of the year. The fact that progress on earnings exceeded that on Revenue reflects the high-margin project mix in Q1 and can be viewed as a relatively positive factor toward achieving the full-year plan.
The company conducted a 1-for-6 stock split effective April 1, 2026, and its full-year dividend forecast is ¥38 per share after the split. The Payout Ratio against the full-year EPS forecast of ¥196.88 is approximately 19.3% (¥38 ÷ ¥196.88), representing a conservative level. No changes were made to the dividend forecast during the quarter. Under a conservative capital structure with an Equity Ratio of 59.9%, the company appears to be maintaining dividends while continuing to build retained earnings.
Segment concentration risk: Information & Communications accounts for 65.6% of Revenue and most of Operating Income (¥979.6B), creating a structure in which quarterly performance is susceptible to fluctuations in the timing of orders and project acceptance.
Changes in working capital efficiency: Accounts receivable and notes receivable increased +24.5% YoY, while inventories increased +14.1%. The management of cash collection and inventory turnover accompanying revenue growth could affect cash-generation capacity.
Short-term concentration in maturity structure: Short-term borrowings increased from ¥247.3B in the previous year to ¥456.9B (+84.8%), and commercial paper of ¥200B is also being utilized. Although Cash and Deposits of ¥1,923.2B have been secured, the funding structure requires monitoring.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income margin | 26.1% | 8.7% (4.2%–14.2%) | +17.4pt |
| Net Profit margin | 20.5% | 7.0% (3.2%–10.6%) | +13.4pt |
Profitability is significantly above the manufacturing industry average, with high-margin projects in Information & Communications supporting profit margins at the upper end of the industry range.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue growth rate (YoY) | 50.1% | 6.2% (-1.1%–14.6%) | +43.9pt |
The growth rate is significantly above the industry median, with the rapid expansion of Information & Communications projects representing an exceptional growth driver within the industry.
※Source: Company analysis
Against the backdrop of high-margin projects in Information & Communications, the Operating Income margin improved by approximately +1,080bp from 15.3% in the previous year to 26.1%, clearly demonstrating operating leverage from improved gross margins and a lower SG&A ratio.
Automotive (margin of 2.1%) and Electronics (margin of 1.3%, with declines in both revenue and profit) are diluting the company-wide average, and polarization in profitability between segments appears to be a structural characteristic.
The increase in accounts receivable and inventories is outpacing the pace of revenue growth, making working capital trends a key factor that will determine future cash-generation capacity.
This is a reference range mechanically calculated solely from publicly disclosed data using a residual income model (Ohlson-type model with an explicit 5-year fade). It is not a forecast of the market share price or a recommendation of any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥1,041 |
| base | ¥1,074 |
| bull | ¥1,074 |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | ¥387 |
| Adjusted Forecast EPS | ¥193.7 |
| Cost of Equity r | 8.77% (10-year government bond 2.77% + equity risk premium 6.00% + size premium 0.00%) |
| Residual income persistence coefficient ω / Explicit forecast period | 0.62 / 5 years |
| Assumed Payout Ratio | 19.3% |
| Forecast EPS confidence adjustment | ×1.150 (based on the industry’s historical guidance achievement rate) |
| Implied PBR / PER |
Sensitivity: ¥1,040–¥1,110 at Cost of Equity ±1%, and ¥1,050–¥1,112 at ω ±0.1.
Notes:
(Calculation model: Residual income model / Interest rate reference month: 2026-07 / This value does not forecast or guarantee the future share price)
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 disclosed earnings data. Investment decisions should be made at your own responsibility, and you should consult a professional as necessary.
---End of Report---
| 2.77x / 5.5x |