DMG MORI (6141) FY2026 Q2 Earnings Report

Quick View

Executive Summary

Cumulative results for Q2 reflected increases in both revenue and earnings; however, profit progress against the full-year plan was sluggish, making the extent to which profitability can improve in the second half a key focus. Revenue was ¥2,767.3B (+21.6% YoY), Operating Income was ¥93.1B (+43.0%), Profit Before Tax was ¥59.3B (+81.6%), and consolidated Net Income was ¥41.6B (+95.7%), of which ¥43.8B was attributable to owners of the parent (+112.5% YoY). Operating profit growth exceeding the revenue growth rate suggests fixed-cost absorption and mix improvement, but the Operating Income margin improved only to 3.4% from 2.9% in the same period of the previous year. Progress against the full-year forecasts of revenue of ¥5,800B and Operating Income of ¥300B was 47.7% and 31.0%, respectively, with profit progress particularly well below the standard 50% halfway point.

Factors Affecting Results

【Revenue】Revenue was ¥2,767.3B (+21.6% YoY). By segment, MachineTools accounted for the majority at ¥1,807.9B (+23.7%), followed by IndustrialServices at ¥959.2B (+18.0%). Both segments recorded double-digit revenue growth, apparently driven by a recovery in machine tool demand and the conversion of the order backlog into sales.

【Profit and Loss】Operating Income was ¥93.1B (+43.0% YoY), exceeding the revenue growth rate. IndustrialServices generated segment income of ¥157.3B (+24.4%, profit margin of 16.4%) and served as a source of profitability, while MachineTools recorded ¥32.9B (+44.5%), with its profit margin remaining at 1.8%, indicating a substantial profitability gap. The Corporate segment reported an operating loss of ¥100.8B (loss expansion of -15.4% YoY), weighing on overall earnings. Against Profit Before Tax of ¥59.3B, financial expenses of ¥40.7B were substantial; financial expenses amounted to more than 40% of EBIT of ¥93.1B, resulting in a significant reduction in earnings during the transition to Profit Before Tax. Net Income attributable to owners of the parent was ¥43.8B (+112.5% YoY), exceeding the growth in Operating Income, although this was also supported by a rebound from the low level recorded in the same period of the previous year. Overall, the company achieved increases in both revenue and earnings, but it should be noted that part of the earnings growth reflects a rebound from the low level of the previous year and temporary factors.

Segment Analysis

IndustrialServices generated revenue of ¥959.2B (+18.0% YoY), Operating Income of ¥157.3B (+24.4%), and a profit margin of 16.4%, making it a highly profitable core business and achieving profit growth exceeding revenue growth. MachineTools generated revenue of ¥1,807.9B (+23.7%), accounting for approximately 65% of total revenue by scale, but Operating Income was limited to ¥32.9B (+44.5%), with a profit margin of 1.8%; its contribution to earnings was therefore limited relative to its revenue scale. Corporate recorded an operating loss of ¥100.8B (loss expansion of -15.4% YoY), with common corporate expenses and other costs weighing on consolidated earnings and partially offsetting the earnings contribution from the business segments. The profit-margin gap between segments is substantial, and improving the profitability of MachineTools will be key to enhancing consolidated profitability.

Key Financial Metrics

【Profitability】The Operating Income margin was 3.4% (approximately +0.5pt YoY), while the Net Income margin, based on income attributable to owners of the parent, was 1.6% (up from approximately 0.9% in the same period of the previous year), indicating an improving trend; however, both remain low in absolute terms. ROE remained at 1.2%, leaving room for improvement in capital efficiency.【Cash Flow Quality】Operating Cash Flow (OCF) of ¥123.6B was 2.8 times income attributable to owners of the parent of ¥43.8B, indicating sound cash backing for earnings. On the other hand, OCF as a percentage of EBITDA of ¥278.4B remained at approximately 0.44 times, suggesting that working-capital requirements are constraining cash conversion.【Investment Efficiency】Capital expenditures were ¥77.7B, equivalent to approximately 42% of depreciation and amortization expense of ¥185.3B, representing a restrained level relative to replacement investment. Free cash flow was a minimal ¥2.2B, indicating limited investment capacity.【Financial Soundness】The Equity Ratio was 40.0%, and net assets of ¥3,533.3B against total assets of ¥8,814.4B indicate that the capital structure is not excessively leveraged. However, the comparison between current liabilities, including bonds and borrowings of ¥629.6B, and cash and deposits of ¥331.3B indicates that short-term liquidity management remains important.

Cash Flow Analysis

Operating Cash Flow was ¥123.6B, a substantial increase from ¥12.9B in the same period of the previous year. This represents the level after deducting cash outflows including corporate income taxes paid of ¥40.6B and interest paid of ¥40.8B from subtotal OCF of ¥202.2B. In terms of working capital, inventories increased by ¥130.0B, placing pressure on operating cash, while contract liabilities, or advances received, increased by ¥113.4B, with customer advances associated with orders supplementing liquidity. Trade payables decreased by ¥64.3B, indicating that shorter payment terms or the progression of payments became a working-capital burden. Investing Cash Flow was an outflow of ¥121.5B, including capital expenditures of ¥77.7B and acquisitions of intangible assets and other items; Free Cash Flow, calculated as the difference from OCF, was limited to ¥2.2B. Financing Cash Flow was an outflow of ¥80.8B, primarily consisting of dividend payments of ¥76.7B, and no share repurchases were conducted. As a result, cash and cash equivalents decreased by ¥67.3B from the end of the previous fiscal period to ¥331.3B. Overall, OCF improved in line with earnings growth, but Free Cash Flow remained modest due to increases in inventories and the burden of investment and dividends.

Earnings Quality

Operating Cash Flow of ¥123.6B exceeded income attributable to owners of the parent of ¥43.8B, indicating a small divergence between earnings and cash and no significant concern regarding earnings quality from an accrual perspective, which reflects the difference between accrual accounting and cash accounting. However, the OCF-to-EBITDA ratio was low at approximately 0.44 times, with working capital, including increased inventories and decreased trade payables, as well as interest and tax payments, constraining cash conversion relative to the earnings level. On the income statement, financial expenses of ¥40.7B accounted for approximately 40% of EBIT of ¥93.1B, resulting in a substantial reduction in earnings during the transition to Profit Before Tax of ¥59.3B. The recurring burden of financial costs is increasing earnings volatility. Comprehensive income was ¥109.9B, of which ¥112.1B was attributable to owners of the parent, exceeding income attributable to owners of the parent of ¥43.8B. Other comprehensive income, including foreign currency translation adjustments and valuation differences on other securities, was a contributing factor. This divergence reflects temporary fair-value and translation factors in the current period and should be distinguished from recurring earning power.

Earnings Forecasts and Guidance

Progress for the cumulative Q2 results against the full-year forecasts of revenue of ¥5,800B, Operating Income of ¥300B, EPS of ¥93.26, and dividends of ¥105 was 47.7% for revenue, 31.0% for Operating Income, and 28.2% for income attributable to owners of the parent. Revenue progress was nearly in line with the standard halfway-point level of 50%, but progress in Operating Income and Net Income was substantially below that level. This indicates that the Operating Income margin will need to be raised from 3.4% in the first half to approximately 6.8% in the second half. The earnings forecast was revised during the quarter, apparently incorporating a profitability-improvement plan for the second half; however, improving capacity utilization, passing through prices, and controlling raw-material and personnel costs will be challenges in achieving this plan.

Shareholder Returns

The full-year dividend forecast is ¥105.00 per share, resulting in a Payout Ratio of approximately 112.6% against forecast EPS of ¥93.26. The dividend paid for Q2 in the same period of the previous year was ¥50.00, and no revision was made to the dividend forecast during the quarter. Cumulative dividend payments for the current period were ¥76.7B, and no treasury-share acquisitions were conducted. Accordingly, shareholder returns consist solely of dividends and should be evaluated based on the Payout Ratio rather than the Total Return Ratio. Since the full-year forecast-based Payout Ratio exceeds 100%, maintaining the dividend depends on earnings growth and improvement in Free Cash Flow or the utilization of retained earnings of ¥897.0B. Earnings improvement in the second half will therefore determine the sustainability of shareholder returns.

Risk Factors

1. Short-term liquidity and interest burden risk: The scale of current liabilities, including short-term bonds and borrowings of ¥629.6B, is large relative to cash and deposits of ¥331.3B. Financial expenses of ¥40.7B are equivalent to approximately 40% of EBIT of ¥93.1B, and the EBIT-to-financial-expenses ratio remains broadly in the 2x range. Accordingly, the impact on Profit Before Tax is likely to increase during periods of rising interest rates or downside risk in Operating Income.

2. Demand volatility risk associated with inventory growth: Inventories were ¥2,167.8B, accounting for 24.6% of total assets, and increased by ¥130.0B during the current period. Given the machine tool business’s exposure to significant fluctuations in orders, slower inventory turnover and the risk of inventory write-downs are likely to emerge during periods of demand slowdown.

3. Cash sustainability of shareholder returns: Dividend payments amounted to ¥76.7B, while Free Cash Flow for the current period was limited to ¥2.2B. The full-year forecast-based Payout Ratio is also calculated at 112.6%, meaning that continued dividend payments funded solely by internally generated cash will require improved cash generation in the second half.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Return

Growth and Capital Efficiency

※Source: Compiled by the company

Key Takeaways from the Earnings Results

1. While revenue increased by 21.6%, Operating Income increased by 43.0%, exceeding revenue growth, indicating an improving trend in operating leverage during the first half. However, the Operating Income margin of 3.4% remains below the industry median.

2. Progress against the full-year forecast was 47.7% for revenue, compared with 31.0% for Operating Income and 28.2% for Net Income, indicating delayed profit progress and presupposing a plan to raise the Operating Income margin by approximately 3.4pt in the second half.

3. OCF was 2.8 times income attributable to owners of the parent, confirming cash backing for earnings; however, Free Cash Flow was limited to ¥2.2B due to increased inventories and decreased trade payables, falling below the amount of dividend payments.

Theoretical Share Price (Reference Value)

Sensitivity: ¥2,097–¥2,213 for ±1% in the Cost of Equity, and ¥2,143–¥2,161 for ±0.1 in ω.

Notes:

• Net Income is substantially compressed relative to Operating Income due to tax expenses, acquisition-related expenses, non-controlling interests, and other factors (Net Income ÷ Operating Income 52%). This value reflects that compression at face value; if the factors are temporary, underlying earnings 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 end of the quarter are used (there is a timing difference relative to the full-year forecast).

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

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings summary 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---

---

AI Financial Analysis

Executive Summary

FY2026 Q2 results show a substantial year-on-year earnings recovery, although underlying capital efficiency, financing costs and cash conversion remain important constraints. Revenue increased 21.6% year on year to ¥276.7bn. Operating income rose 43.0% to ¥9.3bn, outpacing sales growth and evidencing positive operating leverage. The operating margin expanded by 50bp to 3.4% from approximately 2.9% in the prior-year period. Profit attributable to owners of the parent more than doubled, rising 112.5% to ¥4.4bn. The net margin improved to 1.6%, but remains low for a global machine-tool manufacturer and below the 3% concern threshold. EBITDA reached ¥27.8bn and the EBITDA margin was 10.1%, materially above the EBIT margin because depreciation and amortization totaled ¥18.5bn. Profit before tax of ¥5.9bn was reduced by net finance costs, with the interest burden at 0.637, meaning roughly 36% of EBIT was absorbed before tax. The effective tax rate was 29.9%, resulting in a normal tax burden of 0.738. Operating cash flow was strong at ¥12.4bn and exceeded net income by 2.82x, supporting the quality of reported profit on an OCF-to-net-income basis. However, cash conversion from EBITDA was only 0.44x, primarily reflecting a ¥13.0bn inventory cash outflow, ¥6.4bn payables outflow, interest payments and lease payments. Reported free cash flow was only ¥0.2bn after investment outflows, leaving little residual cash generation for shareholder distributions. Inventories increased to ¥216.8bn, equal to 24.6% of total assets, and require close monitoring given the cyclical nature of machine-tool demand. The balance sheet retains a 40.0% equity ratio, but the current ratio is approximately 0.93x, indicating that current assets do not fully cover current liabilities. Management has revised its full-year forecast, and Q2 sales progress is broadly in line with the annual target, while operating-profit and net-income progress imply a material second-half earnings weighting. The full-year outlook therefore depends on sustained order execution, further margin recovery, disciplined working-capital management and avoidance of additional financing-cost pressure.

Profitability Analysis

Reported ROE is 2.5%, decomposed under the supplied DuPont framework into a 1.6% net profit margin, 0.628x asset turnover and 2.49x financial leverage. The low ROE is principally explained by weak net profitability rather than inadequate leverage: a 1.6% net margin provides limited return despite moderate asset turnover and a meaningful leverage multiplier. Operating leverage improved in Q2, as revenue grew 21.6% while operating income grew 43.0%, producing a 50bp operating-margin expansion to 3.4%. This demonstrates that the earnings recovery is not solely sales-driven. Nevertheless, a 3.4% EBIT margin remains below the 5% level generally associated with adequate operating efficiency in industrial manufacturing. The five-factor analysis shows a normal tax burden of 0.738, whereas the interest burden of 0.637 is the major drag between EBIT and pre-tax income. Finance costs were ¥4.1bn against finance income of only ¥0.3bn, leaving a substantial net finance-cost burden. EBITDA of ¥27.8bn and a 10.1% EBITDA margin indicate that depreciation and amortization, rather than cash operating costs alone, materially depress IFRS EBIT. Personnel expenses rose to ¥101.3bn, while raw-material and consumables usage was ¥112.2bn; sustaining the margin recovery will require revenue growth to continue absorbing this fixed and semi-fixed cost base. ROIC of 3.7% remains below the 5% warning threshold, indicating that the higher earnings level has not yet translated into satisfactory returns on the capital employed. The improvement appears operationally meaningful, but its sustainability depends on maintaining pricing, utilization and mix while converting the enlarged inventory balance into deliveries and cash.

Growth Assessment

The 21.6% revenue increase to ¥276.7bn represents a strong top-line recovery, and the faster 43.0% increase in operating income indicates favorable operating leverage. Profit attributable to owners rose 112.5% to ¥4.4bn, aided by the higher operating profit base, although the low absolute net margin limits the scale of the earnings recovery. Full-year guidance calls for revenue of ¥580.0bn, operating income of ¥30.0bn and profit attributable to owners of ¥15.5bn. Q2 cumulative progress is 47.7% for revenue versus the standard 50% midpoint, which is broadly on track. Operating-income progress is 31.0% and net-income progress is 28.2%, respectively 19.0 percentage points and 21.8 percentage points below the standard 50% midpoint. The guidance therefore embeds a substantial second-half acceleration in profitability rather than merely a normal seasonal revenue increase. The implied second half requires approximately ¥303.3bn of revenue, ¥20.7bn of operating income and ¥11.1bn of profit attributable to owners. This implies a markedly stronger second-half operating margin than the 3.4% achieved in the first half. Contract liabilities rose ¥126.5bn year on year to ¥103.4bn, providing a favorable indicator of advance customer commitments and execution activity. Conversely, inventories rose ¥149.6bn year on year to ¥216.8bn, so the sales outlook requires timely conversion of production and stock into customer shipments. The forecast has been revised, reinforcing the importance of management's assumptions on market conditions, delivery timing and profitability in the second half.

Financial Health

The capital structure is moderate rather than aggressively levered, with a 40.0% equity ratio and a reported debt-to-equity ratio of 1.49x, below the 2.0x high-risk threshold. Total equity increased ¥111.7bn year on year to ¥353.3bn, supported in part by ¥68.3bn of other comprehensive income. Goodwill is ¥100.8bn, equivalent to 28.5% of equity and 11.4% of total assets; both ratios remain within the stated healthy range, though this remains a material acquisition-related asset. Goodwill is 3.62x EBITDA, below the 5x healthy-payback reference point. Liquidity is tighter than the equity ratio alone suggests. Current assets of ¥351.1bn compare with estimated current liabilities of ¥375.8bn, producing a current ratio of approximately 0.93x; this is below 1.0x and warrants explicit caution. Cash and cash equivalents were ¥33.1bn, while short-term bonds and borrowings were ¥63.0bn. Other current financial liabilities were ¥81.5bn, and trade payables were ¥76.3bn. Contract liabilities of ¥103.4bn partly support short-term funding because they represent customer advances, but they also create an execution obligation. Long-term bonds and borrowings were ¥60.0bn, while other non-current financial liabilities were ¥64.8bn. The maturity profile thus relies on continued operating cash generation, inventory monetization and refinancing capacity to manage near-term obligations. Right-of-use assets totaled ¥30.4bn and lease payments were ¥3.9bn in the half, indicating lease obligations are a relevant recurring cash commitment. The financial-risk profile is manageable but sensitive to interest costs because the interest burden shows that financing costs consume a large share of EBIT.

Notable B/S Changes

Inventories: +¥149.6bn (+7.4%) year on year to ¥216.8bn - substantial working-capital commitment; conversion into deliveries and cash is central to earnings quality. Contract liabilities: +¥126.5bn (+13.9%) year on year to ¥103.4bn - customer advances support liquidity but increase delivery and execution obligations. Other financial liabilities, non-current: +¥84.8bn (+15.1%) year on year to ¥64.8bn - higher long-term financial obligations merit monitoring alongside the elevated interest burden. Property, plant and equipment: +¥50.9bn (+2.3%) year on year to ¥228.7bn - maintains a substantial manufacturing asset base despite CapEx running below depreciation. Total equity: +¥111.7bn (+3.3%) year on year to ¥353.3bn - strengthened by earnings and other comprehensive income, supporting the 40.0% equity ratio. Cash and cash equivalents: -¥67.3bn (-16.9%) year on year to ¥33.1bn - reduced liquidity heightens the importance of cash conversion and short-term funding management.

Cash Flow Quality

Operating cash flow was ¥12.4bn, 2.82x net income of ¥4.4bn attributable to owners, indicating that reported earnings were supported by cash realization rather than aggressive accrual recognition. The accruals ratio of -0.9% is also consistent with sound accrual quality. Cash conversion was nevertheless weak at 0.44x of EBITDA, below the 0.7x warning threshold. The principal reason is working-capital absorption: inventory movements consumed ¥13.0bn of cash. Payables movements consumed a further ¥6.4bn, whereas receivables provided ¥3.1bn of cash. The increase in contract liabilities of ¥11.3bn was an important operating-cash-flow support, reflecting customer advances. Income taxes paid of ¥4.1bn, interest paid of ¥4.1bn and lease payments of ¥3.9bn also reduced cash conversion. Investing cash flow was negative ¥12.1bn, including ¥7.8bn of capital expenditures and ¥5.7bn of intangible-asset purchases. Reported free cash flow was only ¥0.2bn, showing that operating cash generation was almost fully absorbed by investment requirements. Financing cash flow was negative ¥8.1bn, including ¥7.7bn of dividends paid. Cash declined ¥6.7bn during the period to ¥33.1bn. The combination of inventory investment, low EBITDA cash conversion and minimal reported free cash flow means that future cash generation depends on inventory normalization and continued growth in customer advances.

Dividend Sustainability

The interim DPS is ¥50.00, and the full-year forecast DPS is ¥105.00. Based on forecast EPS of ¥93.26, the implied full-year dividend payout ratio is approximately 112.6%, above the 100% warning threshold. The calculated Q2 payout ratio of 162.5% also exceeds interim earnings, reflecting that the ¥50.00 DPS is high relative to first-half EPS of ¥23.09. Dividends paid were ¥7.7bn, compared with reported free cash flow of ¥0.2bn, yielding FCF coverage of only 0.03x. Operating cash flow of ¥12.4bn covered cash dividends by about 1.6x, but this coverage weakens materially after required investment spending. There were no share repurchases in the period, so the distribution assessment is appropriately focused on the dividend payout ratio rather than a total return ratio. Dividend sustainability depends on delivery of the forecast's heavily second-half-weighted profit recovery and on improved free-cash-flow conversion. In the absence of a marked second-half improvement, distributions would be funded partly through balance-sheet capacity rather than internally generated free cash flow.

Risk Assessment

Business risks include Machine-tool demand is cyclical and exposed to customer capital-expenditure decisions; the second-half guidance requires a significant acceleration in operating profit., Inventory increased ¥149.6bn year on year to ¥216.8bn. If end-market demand or delivery schedules weaken, inventory could require discounting, create obsolescence exposure or absorb further cash., The 3.4% EBIT margin remains below an efficient manufacturing threshold, leaving earnings sensitive to price competition, utilization, personnel costs, raw-material inputs and product mix., Contract liabilities of ¥103.4bn indicate customer advances and provide funding support, but also raise execution, delivery-timing and potential cancellation risk., As a globally active manufacturer, the company is exposed to foreign-exchange movements, trade restrictions, supply-chain disruption and regional industrial-investment cycles..

Financial risks include The current ratio is approximately 0.93x, below 1.0x, while short-term bonds and borrowings are ¥63.0bn and cash is ¥33.1bn; liquidity depends on working-capital turnover and ongoing funding access., Interest burden of 0.637 means approximately 36% of EBIT is consumed by financing costs, materially reducing pre-tax earnings resilience., Debt-to-equity of 1.49x is not excessive, but the financing burden is high relative to the current 3.4% EBIT margin., Cash conversion of 0.44x EBITDA is below the warning threshold, and reported free cash flow of ¥0.2bn offers limited capacity for debt reduction or distributions., Goodwill of ¥100.8bn is 28.5% of equity; this is currently within the healthy benchmark but remains exposed to impairment risk if acquired businesses underperform..

Key concerns include LOW_CASH_CONVERSION: Cash conversion of 0.44x is concerning because less than half of EBITDA translated into operating cash flow. Inventory investment, interest, taxes and lease payments are the principal drivers; improvement requires inventory conversion and tighter working-capital discipline., UNDERINVESTMENT: CapEx/depreciation of 0.42x is below the 0.7x warning threshold. This supports near-term cash preservation, but if sustained it could constrain replacement investment, automation and capacity competitiveness in precision machine tools., HIGH_INTEREST_BURDEN: An interest burden of 0.64 reflects net financing costs that absorb roughly 36% of EBIT. This reduces earnings sensitivity to operational improvement and leaves profit vulnerable to financing-rate or funding changes., LOW_OPERATING_EFFICIENCY: The 3.4% EBIT margin is below 5%, despite the 50bp year-on-year improvement. The company needs continued scale benefits and cost discipline for margins to support its capital structure., CAPITAL_EFFICIENCY: ROIC of 3.7% is below 5%, indicating that the current return generated from the substantial asset base, including goodwill and inventory, remains inadequate..

Investment Implications

Key takeaways include Revenue and operating profit growth were strong, with operating income rising 43.0% and margin expanding 50bp year on year., The earnings recovery remains incomplete: net margin is 1.6%, EBIT margin is 3.4%, reported ROE is 2.5% and ROIC is 3.7%., Operating cash flow quality versus net income is strong, but EBITDA cash conversion is weak because of inventory and other cash commitments., The revised full-year plan requires a pronounced second-half profit acceleration., The forecast dividend exceeds forecast EPS and reported free cash flow provides minimal coverage..

Metrics to watch include Second-half operating-margin progression versus the 3.4% first-half level and the ¥30.0bn full-year operating-income target, Inventory monetization from the ¥216.8bn balance and associated operating cash-flow conversion, Contract-liability conversion, delivery execution and customer order stability, Net finance costs and the interest burden relative to EBIT, Current ratio, cash balance, short-term borrowings and refinancing needs, CapEx/depreciation recovery from 0.42x and its implications for production capability, Dividend payout and reported free-cash-flow coverage.

Regarding relative positioning, DMG Mori combines a globally scaled, asset- and technology-intensive machine-tool platform with a currently low EBIT margin and below-threshold capital returns. Its EBITDA margin of 10.1% is stronger than its EBIT and net-margin profile suggests, but the investment case is highly dependent on realizing operating leverage, managing cyclical inventory exposure and improving the conversion of EBITDA into free cash flow.