Quick View
| Metric | Current Period | Prior-Year Period | YoY |
|---|---|---|---|
| Revenue | ¥97.27B | ¥85.85B | +13.3% |
| Operating Income | ¥2.64B | -¥1.16B | +326.9% |
| Ordinary Income | ¥2.43B | -¥1.21B | +301.2% |
| Net Income | ¥1.54B | -¥0.7B | +319.5% |
| ROE (Annualized) | 6.4% | −3.0% | - |
Executive Summary
The most significant development this quarter was the return to operating profitability from a loss in the prior-year period, supported by higher revenue and improved profitability in the Materials Business. Revenue was ¥97.27B (+13.3% YoY), and operating income was ¥2.64B (compared with a loss of ¥1.16B in the prior-year period, an improvement of ¥3.81B). Ordinary income was ¥2.43B (compared with a loss of ¥1.21B in the prior-year period), and quarterly net income attributable to owners of the parent was ¥1.57B (compared with a loss of ¥0.69B in the prior-year period). Improved gross margin and lower SG&A expenses supported the shift to operating profitability. Of operating income of ¥2.64B, the Materials Business contributed ¥2.42B, indicating a high concentration of earnings in that business.
Factors Behind Performance Changes
【Revenue】Revenue increased by ¥11.41B. The main drivers of this increase were the Materials Business (+45.2%) and the International Business (+26.0%). The Building Materials Business had the largest revenue share at approximately 41.7%, but revenue declined 2.1%. The Commercial Facilities Business grew 4.8%.
【Profit and Loss】Gross margin improved from 18.5% in the prior-year period to 20.0%. The increase in cost of sales was approximately 11.2%, below revenue growth. SG&A expenses also declined from ¥17.01B to ¥16.79B, and the operating margin reached 2.7% (compared with △1.4% in the prior-year period). Special gains and losses were limited, with a net loss of ¥0.075B, so the impact of nonrecurring factors was limited. The return to profitability resulted from improved operating performance; overall, revenue and profit increased, with a shift to profitability from a loss in the prior-year period.
Segment Analysis
The Materials Business was the primary earnings contributor, with revenue of ¥22.04B (+45.2%), operating income of ¥2.42B (compared with ¥0.17B in the prior-year period), and an operating margin of 11.0%. The Building Materials Business generated revenue of ¥40.56B (△2.1%) and continued to report an operating loss of ¥0.43B, although the loss narrowed from ¥1.37B in the prior-year period. The International Business recorded revenue of ¥24.17B (+26.0%), operating income of ¥0.53B (compared with ¥0.1B in the prior-year period), and an operating margin of 2.2%. The Commercial Facilities Business recorded revenue of ¥10.43B (+4.8%) and operating income of ¥0.16B (compared with a loss of ¥0.03B in the prior-year period).
The difference in operating margins between the Materials Business and the Building Materials Business was approximately 12.1pt, and approximately 92% of consolidated operating income came from the Materials Business. Consolidated performance is therefore highly dependent on the profitability of this business.
Segment revenue represents sales to external customers.
Key Financial Metrics
【Profitability】The operating margin was 2.7% (compared with △1.4% in the prior-year period), gross margin was 20.0%, and the net margin (attributable to owners of the parent) was approximately 1.6%. Annualized ROE was 6.4%. 【Cash Flow Quality】No cash flow statement was disclosed. Cash and deposits decreased by ¥4.83B, from ¥29.73B to ¥24.9B. Trade receivables were ¥45.58B, and inventories were ¥21.36B. 【Investment Efficiency】Basic EPS was ¥50.15 (compared with △¥21.95 in the prior-year period). Property, plant and equipment was ¥103.54B, representing approximately 34% of total assets. 【Financial Soundness】The Equity Ratio was 31.1%, and the current ratio was approximately 129.9%. Short-term borrowings increased from ¥5.79B to ¥13.85B. Long-term borrowings decreased from ¥68.18B to ¥64.92B. Interest expense increased from ¥0.45B to ¥0.6B, indicating a heavier interest burden.
Cash Flow Analysis
No cash flow statement data was available. Based on changes in the balance sheet, cash on hand declined while short-term borrowings increased. Cash and deposits decreased by ¥4.83B. Short-term borrowings increased by ¥8.06B, while long-term borrowings decreased by ¥3.26B. The maturity profile of borrowings has shifted toward the short term. The combined total of short-term borrowings and long-term borrowings due within one year was ¥36.93B, exceeding cash and deposits of ¥24.9B. Trade receivables declined slightly, from ¥46.05B to ¥45.58B, while inventories increased from ¥19.61B to ¥21.36B. Trade payables decreased from ¥46.89B to ¥46.49B. Changes in working capital may also have affected funding needs. Refinancing and repayment schedule management are key funding considerations.
Earnings Quality
The return to profitability resulted from improved operating performance rather than special gains or losses, indicating relatively sound earnings quality. Ordinary income of ¥2.43B was ¥0.21B below operating income of ¥2.64B. Interest expense accounted for ¥0.6B of non-operating expenses of ¥0.72B, while non-operating income of ¥0.5B—including dividend income of ¥0.15B and equity-method income of ¥0.1B—partially offset these expenses. Special income was ¥0.03B and special losses were ¥0.11B, resulting in a small net impact. Income before income taxes was ¥2.35B, compared with income taxes of ¥0.81B. Comprehensive income was ¥1.94B, boosted by ¥0.7B in valuation difference on securities and reduced by △¥0.39B in adjustments related to retirement benefits. Comprehensive income exceeded quarterly net income of ¥1.54B.
Earnings Forecast and Guidance
The full-year forecast remains unchanged at revenue of ¥390B, operating income of ¥4B, ordinary income of ¥1.5B, and net income attributable to owners of the parent of ¥1B. Q1 progress rates were 24.9% for revenue and 66.0% for operating income. Ordinary income was at 161.9% and net income at 157.1%, both already exceeding the full-year forecasts. The fact that the ordinary income forecast (¥1.5B) is substantially below the operating income forecast (¥4B) warrants attention in the context of the forecast structure. The high progress rates depend on the profitability of the Materials Business in Q1; profit levels in subsequent quarters require separate monitoring.
Shareholder Returns
The full-year dividend forecast remains unchanged at ¥25.0 per share. The prior-year dividend was ¥12.5, so the forecast represents an increase. The forecast Payout Ratio against forecast EPS of ¥31.91 is approximately 78.3%. Q1 EPS for the current fiscal year was ¥50.15, exceeding forecast EPS. Dividend sustainability should be assessed in light of both full-year earnings and the funding position, including cash and deposits of ¥24.9B.
Risk Factors
-
Business concentration risk: Operating income of ¥2.42B from the Materials Business accounts for approximately 92% of consolidated operating income of ¥2.64B. Changes in demand or raw material prices in this business could have a significant impact on consolidated earnings.
-
Profitability risk in the Building Materials Business: The Building Materials Business, which has the largest revenue base (¥40.56B), recorded an operating loss of ¥0.43B. Continued losses could weigh on the consolidated operating margin of 2.7%.
-
Financial leverage and liquidity risk: Total liabilities were ¥212.61B, approximately 2.22x net assets of ¥95.79B. Short-term borrowings increased 139.2% YoY, and interest expense was ¥0.596B (compared with ¥0.45B in the prior-year period). If margins decline, the interest burden will become more significant.
Industry Benchmarks (Reference; Compiled by the Company)
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 2.7% | 8.7% (4.1%–14.3%) | −5.9pt |
| Net Margin | 1.6% | 7.0% (3.1%–10.6%) | −5.5pt |
Both the operating margin and net margin are below the industry IQR lower bounds of 4.1% and 3.1%, respectively.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth (YoY) | 13.3% | 6.1% (-1.1%–14.6%) | +7.2pt |
Revenue growth exceeded the median and was close to the IQR upper bound of 14.6%.
Source: Company compilation
Key Points to Watch
-
The Materials Business was the main driver of the return to profitability, accounting for approximately 92% of consolidated operating income. The extent to which the Building Materials Business eliminates its loss (△¥0.43B) will indicate whether earnings are broadening across the business portfolio.
-
The operating margin improved to 2.7%, but remains 5.9pt below the industry median of 8.7%. Gross margin improved from 18.5% to 20.0%, and lower SG&A expenses also contributed. Whether this improvement continues for the full year is a key issue.
-
Q1 operating income reached 66.0% of the full-year forecast of ¥4B. At the same time, short-term borrowings increased (+¥8.06B), cash and deposits declined (△¥4.83B), and interest expense increased; these factors should also be monitored.
Theoretical Share Value (Reference)
| Scenario | Theoretical value per share |
|---|---|
| Bear | ¥2,346 |
| Base | ¥2,356 |
| Bull | ¥2,362 |
| Assumption | Value |
|---|---|
| Book value per share (BPS) | ¥3,057 |
| Adjusted forecast EPS | ¥35.6 |
| Cost of equity r | 9.99% (10-year JGB 2.99% + equity risk premium 6.00% + size premium 1.00%) |
| Residual income persistence ω / explicit forecast | 0.62 / 5 years |
| Assumed payout ratio | 78.3% |
| Forecast EPS reliability adjustment | ×1.117 (based on historical guidance achievement in the same sector) |
| Implied P/B / P/E | 0.77x / 66.1x |
Sensitivity: ¥2,293 to ¥2,421 for cost of equity ±1%; ¥2,335 to ¥2,369 for ω ±0.1.
Notes:
- Taxes, acquisition-related costs, minority interests and similar items compress net income substantially relative to operating income (net income / operating income 25%). This estimate reflects that compression at face value; if the causes are temporary, underlying value may be higher.
- Forecast ROE is below the cost of equity, so the estimate falls below book value per share.
- Net assets are taken at the quarter end (there is a timing gap with the full-year forecast).
- Net assets include non-controlling interests, so the estimate may be somewhat high.
(Model: residual income model (Ohlson-type, explicit 5-year fade) / rate reference month: 2026-09 / a mechanical estimate from public data only; it is not a forecast of the market price or a recommendation of any investment action, and it does not predict or guarantee future share prices)
This report is an automatically generated earnings analysis prepared by AI based on XBRL earnings release data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the company based on publicly available earnings data. Investment decisions are your own responsibility; consult a professional as necessary before making any investment decision.
---End of Report---