| Metric | Current Period | Same Period Last Year | YoY |
|---|---|---|---|
| Revenue | ¥37.9B | ¥42.3B | -10.5% |
| Operating Income | ¥2.1B | ¥4.6B | -54.9% |
| Ordinary Income | ¥2.0B | ¥4.6B | -55.8% |
| Net Income | ¥1.2B | ¥3.3B | -63.1% |
| ROE | 1.3% | 3.4% | - |
The Company reported lower revenue and lower earnings for the period, primarily due to the adverse reversal of operating leverage accompanying the increase in the SG&A ratio. Revenue was ¥37.9B (¥42.3B in the same period last year, YoY▲10.5%), Operating Income was ¥2.1B (same period last year▲54.9%), Ordinary Income was ¥2.0B (same period last year▲55.8%), and Net Income was ¥1.2B (same period last year▲63.1%), with the decline in earnings substantially exceeding the decline in revenue. While the gross margin declined only slightly from the previous year to 69.4%, the SG&A ratio increased to 63.8%, indicating that the high fixed-cost ratio weighed on profitability.
【Revenue】Revenue was ¥37.9B, representing a year-on-year decline of ▲10.5%. The Company discloses a single segment, and segment-specific factors behind the change are unclear; however, a decline in demand volume appears to have been the primary cause of the revenue decrease.
【Profit and Loss】Operating Income was ¥2.1B (YoY▲54.9%), and the operating margin declined by approximately 5.5pt to 5.5% from 11.0% in the previous year. The decline in the gross margin was limited to approximately 1.4pt, at 69.4%, while the primary factor was the increase in the SG&A ratio (approximately 59.8% in the previous year→63.8%). The increase in personnel costs, including a 63% year-on-year increase in the provision for bonuses, may have pushed up SG&A expenses. Ordinary Income was ¥2.0B (YoY▲55.8%), with the impact of non-operating income and expenses limited. Net Income was ¥1.2B (YoY▲63.1%), as the persistently high effective tax rate of approximately 40.5% further compressed net profit. In conclusion, the Company experienced lower revenue and lower earnings, with the adverse reversal of fixed-cost leverage being the core factor behind the deterioration in results.
The Group operates as a single segment and does not disclose segment-specific business results.
【Profitability】The operating margin was 5.5%, down approximately 5.5pt from 11.0% in the previous year, while the net profit margin also declined by approximately 4.6pt to 3.2% from 7.8% in the previous year. ROE was low at 1.3%, reflecting both the decline in the net profit margin and the lack of improvement in asset efficiency.【Cash Quality】Non-operating income and expenses were limited, comprising interest income of ¥0.05B and interest expense of ¥0.03B. Although most of the earnings were generated by the core business, the persistently high effective tax rate of approximately 40.5% compressed net income.【Investment Efficiency】The total asset turnover ratio remains low, and improving capital efficiency requires both a recovery in revenue and cost optimization.【Financial Soundness】The Equity Ratio was high at 66.0%, while cash and deposits reached ¥68.6B, placing the Company in a net cash position relative to long-term borrowings of ¥2.7B. With current assets of ¥94.2B and current liabilities of ¥23.9B, no concerns are evident regarding short-term liquidity.
Although detailed disclosure of the cash flow statement is unavailable, movements in the balance sheet indicate a tendency for funds to remain tied up. Cash and deposits were ¥68.6B, a slight increase from ¥67.5B in the previous year, and cash on hand remains ample. Meanwhile, accounts receivable and notes receivable amounted to ¥19.2B, and inventories increased by approximately 24% year on year, suggesting a structure in which funds are prone to remain tied up in both collections and inventory. The increase in the provision for bonuses (+63%) could also represent a cash outflow factor during the period. While the high level of cash holdings provides a cushion, improvements in the collection and inventory cycles are likely to directly enhance cash-generation capacity.
Since the impact of non-operating income and expenses on current-period earnings was limited, the results can be said to largely reflect the earning power of the core business. Both non-operating income and expenses were approximately ¥0.1B, while interest income and interest expense were also small at ¥0.05B and ¥0.03B, respectively; no material uplift or drag from temporary factors or extraordinary gains and losses was identified. On the other hand, the effective tax rate was high at approximately 40.5%, creating a structure in which the tax burden weighs on the net profit margin. Comprehensive Income was ¥1.0B, broadly in line with Net Income of ¥1.2B, although an adjustment related to retirement benefits of ▲¥0.2B resulted in a slight divergence between net income and comprehensive income due to factors other than valuation differences on other securities. Overall, earnings quality is highly dependent on the core business, and trends in the tax burden will determine the future level of underlying earnings.
Progress toward the full-year forecast was 27.7% for revenue (up 2.7pt versus the standard quarterly progress benchmark of 25%), 104.5% for Operating Income, and 345.7% for Net Income, representing substantial above-plan progress on the earnings front. The Company’s full-year Operating Income forecast is ¥2.0B, and Q1 Operating Income of ¥2.1B has already exceeded this amount. This suggests that the full-year forecast may be conservative, or that the Company anticipates higher costs or the recognition of one-time expenses in the second half of the fiscal year. No revisions were made to the earnings forecast or dividend forecast during the quarter. Whether the plan will be revised as of Q2 will be a key point to monitor.
The Company’s dividend forecast is ¥62 per year, unchanged from the previous year. The Payout Ratio against the Company’s forecast EPS of ¥3.58 is approximately 1,732%, a level indicating limited dividend sustainability based on full-year forecast earnings. However, the Company has secured the resources to maintain dividends in the short term through its ample cash and deposits of ¥68.6B and net cash financial position. If earnings and cash flow do not recover, the sustainability of the dividend policy will require monitoring. No disclosure regarding share buybacks was identified.
Adverse reversal of operating leverage: The SG&A ratio increased year on year, and the operating margin declined substantially to 5.5% from 11.0% in the previous year. Revenue declines and persistently high fixed costs are occurring simultaneously, and if the revenue recovery is delayed, profitability may continue to deteriorate.
Working capital tied up: Accounts receivable and notes receivable totaled ¥19.2B, and inventories increased by approximately +24% year on year, suggesting lengthening collection and inventory cycles. If the deterioration in capital efficiency continues, it could weigh on cash-generation capacity.
Dividend sustainability: The Company’s forecast Payout Ratio is approximately 1,732%, extremely high relative to its earnings level. Although the net cash position provides short-term payment capacity, the risk of a revision to the dividend policy will increase over the medium term if earnings do not recover.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 5.5% | 8.1% (2.3%–15.9%) | -2.6pt |
| Net Profit Margin | 3.2% | 5.9% (1.6%–10.7%) | -2.7pt |
Both the operating margin and net profit margin are below the industry median, indicating that profitability is relatively low within the industry.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | -10.5% | 9.3% (0.4%–16.9%) | -19.8pt |
The revenue growth rate is substantially below the industry median, highlighting the significant gap versus other companies in the industry that are experiencing revenue growth.
※Source: Compiled by the Company
The sharp decline in profitability was caused not by deterioration in the gross margin, but primarily by the increase in the SG&A ratio and the adverse reversal of fixed-cost leverage. The buildup in personnel costs, indicated by the substantial increase in the provision for bonuses (+63%), demonstrates the rigidity of the expense structure in the short term.
The financial base is solid, with an Equity Ratio of 66.0% and a net cash position; however, ROE remains at 1.3%, indicating low capital efficiency. The gap between financial safety and capital efficiency is an issue to monitor as a future management challenge.
Progress toward the full-year forecast has substantially exceeded plan for both Operating Income and Net Income. The conservatism of the full-year guidance, or the presence of factors that may increase costs in the second half, will be a key focus going forward. The dividend forecast remains unchanged, but the Payout Ratio relative to forecast earnings is extremely high, making the balance with earnings trends an important monitoring point.
This is a reference range mechanically calculated solely from publicly disclosed data using a residual income model (Ohlson-type model with an explicit five-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 | ¥726 |
| base | ¥728 |
| bull | ¥728 |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | ¥961 |
| Adjusted Forecast EPS | ¥3.9 |
| Cost of Equity r | 9.77% (10-year JGB 2.77% + Equity Risk Premium 6.00% + Size Premium 1.00%) |
| Residual Income Persistence Factor ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 100.0% |
| Forecast EPS Confidence Adjustment | ×1.100 (based on progress ahead of the full-year forecast) |
| Implied PBR / PER | 0.76x / 184.7x |
Sensitivity: ¥708–¥748 at ±1% for the cost of equity, and ¥721–¥732 at ±0.1 for ω.
Notes:
(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-07 / This figure 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 discretion and responsibility, after consulting professionals as necessary.
---End of Report---
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. Historical values are computed retrospectively using current guidance-achievement statistics.