LIXIL (5938) FY2026 Q3 Earnings Report

Quick View

Executive Summary

The key feature of the results is profit improvement without revenue growth. Despite flat revenue, effective cost management drove significant increases in operating income and net income. Revenue was ¥1,138.50B (-0.2% YoY), operating income was ¥30.45B (+7.2% YoY), and net income was ¥12.41B (+173.9% YoY). While the operating margin improved slightly to 2.7% from the previous year, profit before tax declined to ¥20.08B (-5.6% YoY), indicating that the sharp increase in net income was affected by factors such as taxes and non-controlling interests.

Factors Affecting Performance

【Revenue】Revenue was ¥1,138.50B, essentially flat at -0.2% YoY. Amid limited top-line growth, progress toward the full-year revenue forecast of ¥1,540.0B was only 73.9%.

【Profit and Loss】As cost of revenue declined and the gross margin was maintained at 34.4%, operating income improved to ¥30.45B (+7.2% YoY), despite an SG&A ratio of 31.2%. However, finance costs of ¥12.91B substantially exceeded finance income of ¥2.97B, causing profit before tax to decline to ¥20.08B (-5.6% YoY). Net income of ¥12.41B (+173.9% YoY) was largely attributable to the reversal of the previous year's temporary tax burden and losses. Overall, the results represent lower revenue but higher profit.

Key Financial Metrics

【Profitability】The operating margin of 2.7%, gross profit margin of 34.4%, and ROE of 1.9% were all low, while the SG&A ratio of 31.2% absorbed most of gross profit.【Cash Flow Quality】Operating cash flow (OCF) was ¥44.30B, exceeding net income of ¥12.41B, indicating solid cash support for earnings. However, OCF declined by -22.0% YoY.【Investment Efficiency】Free cash flow after capital expenditures of ¥19.91B remained positive at ¥22.27B, but from an investment efficiency perspective, increases in trade receivables and inventories are placing pressure on working capital.【Financial Soundness】Against an equity ratio of 34.4% and total bonds and borrowings of ¥619.98B (including short-term borrowings of ¥189.62B), cash stood at ¥125.06B, indicating reliance on OCF generation to cover short-term debt with cash.

Cash Flow Analysis

Although OCF declined by -22.0% YoY to ¥44.30B, it remained approximately 3.6 times net income of ¥12.41B, indicating strong earnings cash conversion. In terms of working capital, an increase in inventories of ¥7.93B and a decrease in trade payables of ¥1.29B reduced cash flow. Together with the increase in trade receivables, the accumulation of working capital became a burden on OCF. Investing cash flow was -¥22.03B, of which capital expenditures accounted for ¥19.91B, while the acquisition and disposal of investment securities were largely offsetting. Financing cash flow was -¥26.07B, with dividend payments of ¥25.86B representing the main outflow. Repayments of long-term borrowings of ¥57.38B and bond redemptions of ¥25.00B were partially offset by new borrowings of ¥97.59B. As a result, free cash flow was positive at ¥22.27B, but dividend payments exceeded this amount, leaving dividend cash coverage below 1.0x.

Earnings Quality

The sharp increase in net income for the current period reflects not only improved operating income but also the reversal of the previous year's temporary tax burden and losses, and therefore cannot be fully explained by growth in recurring earnings power alone. Finance costs of ¥12.91B exceeded finance income of ¥2.97B by ¥9.94B, with deterioration in non-operating income and expenses weighing on profit before tax. Other expenses of ¥11.86B included impairment losses of ¥3.49B, with the recognition of temporary expenses contributing to fluctuations in bottom-line earnings. Meanwhile, OCF of ¥44.30B substantially exceeded net income, indicating limited accruals—the divergence between accrual-based earnings and cash generation—and solid cash support for earnings quality. However, funds remain tied up in working capital through increases in trade receivables and inventories, warranting close monitoring of future cash flow generation.

Earnings Forecast and Guidance

The full-year company forecast is revenue of ¥1,540.0B, operating income of ¥30.00B (+1.1% YoY), and net income of ¥8.00B (+299.7% YoY). As of the Q3 cumulative period, revenue progress was 73.9%, operating income progress was 101.5%, and net income progress was 147.6%, with operating income and net income already exceeding their full-year forecasts on a cumulative basis. Based on this structure, Q4 would imply an operating loss and net loss, suggesting that seasonality and the recognition of one-time expenses may be reflected in the forecast. Whether the full-year outlook is revised at the next earnings announcement will be a key focus.

Shareholder Returns

The annual dividend forecast is ¥90.00 per share (assuming an interim dividend of ¥45.00 and a year-end dividend of ¥45.00), resulting in an annual total dividend of approximately ¥25.87B based on average shares outstanding during the period of 287.4 million shares. The payout ratio against the full-year net income forecast of ¥8.00B is approximately 323%, meaning that the forecast profit alone will not cover the annual dividend. The Q3 cumulative dividend payment of ¥25.86B exceeded free cash flow of ¥22.27B, leaving FCF-based dividend coverage below 1.0x. Share repurchases were minimal at ¥0.01B, and shareholder returns are centered on dividends. Dividend sustainability currently depends on future earnings recovery and cash flow generation through working capital improvements.

Risk Factors

1. Working Capital Accumulation Risk: Trade receivables increased by ¥19.27B and inventories increased by ¥7.93B, each weighing on OCF. Improvements in collection and inventory turnover will determine future cash flow generation.

2. Finance Cost Burden Risk: Finance costs of ¥12.91B exceeded finance income of ¥2.97B by ¥9.94B, weighing on profit before tax by an amount equivalent to approximately 30% of operating income of ¥30.45B. Of total bonds and borrowings of ¥619.98B, short-term borrowings of ¥189.62B exceed cash of ¥125.06B.

3. Consistency of Dividends with Earnings and Cash Flow: Based on the full-year net income forecast of ¥8.00B, the payout ratio against the annual dividend forecast of ¥90.00 per share is approximately 323%. Q3 cumulative dividend payments also exceeded free cash flow, making the sustainability of the capital allocation policy a key point of attention.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The company's operating margin and net margin are both substantially below the industry median, placing it in the lower tier of the industry in terms of profitability.

Growth and Capital Efficiency

The revenue growth rate is below the industry median, and the company also trails its industry peers in terms of growth.

*Source: Compiled by the Company

Key Points from the Earnings Results

1. While revenue remained roughly at the previous year's level, operating income increased by +7.2% and the operating margin improved slightly, indicating progress in cost management.

2. OCF of ¥44.30B substantially exceeded net income, indicating strong earnings cash conversion. However, increases in trade receivables and inventories are putting pressure on working capital, meaning the sustainability of cash flow will depend on working capital management.

3. Both operating income and net income had progress rates exceeding 100% against their full-year forecasts as of the Q3 cumulative period. In addition, the payout ratio based on the annual dividend forecast is high relative to the full-year earnings forecast, making the company's explanation of its full-year outlook and dividend policy at the next earnings announcement a key point of attention.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,791–¥1,891 at ±1% for the cost of equity, and ¥1,825–¥1,850 at ±0.1 for ω.

Notes:

• Net income is substantially compressed relative to operating income due to tax burdens, acquisition-related expenses, and non-controlling interests, among other factors (net income ÷ operating income: 27%). This value reflects that compression at face value; if these factors are temporary, normalized earnings power may be higher.
• Because forecast ROE is below the cost of equity, the theoretical value is below book value per share.
• Net assets as of the quarter-end are used, resulting in a timing difference relative to the full-year forecast.

(Valuation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest Rate Reference Month: 2026-07 / Mechanically calculated using publicly disclosed data only; this is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict or guarantee future share prices.)

---

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, after consulting a professional as necessary.

---End of Report---