IWAKI CO.,LTD. FY2027 Q1 Earnings Report

Quick View

Executive Summary

The current period delivered higher revenue and earnings, representing a high-quality earnings performance in which profit growth outpaced revenue growth. Revenue was ¥12.94B (¥11.25B in the same period of the previous year, +15.1%), Operating Income was ¥1.65B (¥1.28B, +28.2%), Ordinary Income was ¥1.97B (¥1.56B, +26.4%), and Net Income was ¥1.45B (¥1.04B, +39.6%), with double-digit growth secured across all measures. The Operating Income margin improved to 12.7% from the previous year. The main factors behind profit growth exceeding revenue growth were the operating leverage effect resulting from the maintenance of the gross margin and the relative decline in the SG&A expense ratio, as well as contributions from non-operating income, including equity-method investment income and foreign exchange gains.

Factors Affecting Earnings

【Revenue】Revenue was ¥12.94B, representing a year-on-year increase of +15.1%. As the Company operates a single segment (Chemical Pumps Business), resilient demand and the effects of its pricing strategy appear to have contributed to revenue growth. Accounts receivable were ¥9.36B, an increase of +¥0.66B from the previous year, confirming an increase accompanying revenue expansion.

【Profit and Loss】Operating Income was ¥1.65B (+28.2%), Ordinary Income was ¥1.97B (+26.4%), and Net Income was ¥1.45B (+39.6%). The combination of a gross margin of 39.8% and an SG&A expense ratio of 27.1% improved the Operating Income margin to 12.7%. At the Ordinary Income level, non-operating income of ¥0.35B (equity-method investment income of ¥0.22B, foreign exchange gains of ¥0.05B, and dividend income of ¥0.04B) contributed, further increasing Net Income. Extraordinary losses were extremely small at ¥0.001B (loss on disposal of fixed assets), and the impact of temporary factors was limited. This was an earnings performance driven by both core operating improvements and an increase in non-operating income, alongside higher revenue and earnings.

Segment Analysis

The Company operates a single segment, the Chemical Pumps Business, and does not disclose performance by segment.

Key Financial Indicators

【Profitability】Both the Operating Income margin of 12.7% and Net Income margin of 11.1% improved from the previous year. Operating leverage is taking effect as the SG&A expense ratio was contained while the gross margin was maintained at 39.8%.【Cash Quality】Cash and deposits were substantial at ¥9.80B, and the current ratio was approximately 372% (current assets of ¥38.80B / current liabilities of ¥10.43B), securing ample short-term liquidity. Meanwhile, accounts receivable of ¥9.36B and inventories of ¥5.29B indicate substantial working capital, leaving room to improve capital turnover efficiency.【Investment Efficiency】ROE was 3.4%. The low total asset turnover ratio offset the improvement in the Net Income margin, making enhancement of asset efficiency a future issue.【Financial Soundness】The Equity Ratio was high at 73.6%. With cash and deposits of ¥9.80B compared with long-term borrowings of ¥1.75B, the financial foundation remains conservative and sound.

Cash Flow Analysis

Although detailed disclosure of the cash flow statement is not available, cash movements can be assessed from changes in the balance sheet. Cash and deposits decreased slightly to ¥9.80B from ¥9.98B in the previous year, but remained at a sufficient level relative to short-term liabilities of ¥10.43B. While inventories were reduced to ¥5.29B from ¥6.08B in the previous year, accounts receivable increased by +¥0.66B from the previous year to ¥9.36B, indicating that funds associated with revenue growth have become tied up in receivables. Short-term borrowings of ¥0.81B and long-term borrowings of ¥1.75B both declined from the previous year, indicating efforts to reduce interest-bearing debt against a backdrop of ample on-hand liquidity. Buildings and structures increased significantly from the previous year, while construction in progress declined, suggesting that capital expenditures progressed to the completion and operational stage.

Quality of Earnings

Recurring earnings power is supported by growth in Revenue and Operating Income. However, non-operating income, including equity-method investment income of ¥0.22B, foreign exchange gains of ¥0.05B, and dividend income of ¥0.04B, accounted for a meaningful portion of the increase in Ordinary Income. These non-operating gains were equivalent to approximately 2.7% of Revenue, meaning that, in addition to core operating improvements, non-operating factors contributed to the increase in the Ordinary Income margin (improvement from the previous year). Extraordinary losses consisted solely of ¥0.001B (loss on disposal of fixed assets) and were extremely small, limiting the impact of temporary factors on earnings. Against Profit Before Tax of ¥1.97B, income taxes and other taxes were ¥0.52B, resulting in an effective tax rate of approximately 26.3%, a normal level. No major unusual items were observed in the conversion to Net Income of ¥1.45B. However, equity-method investment income and foreign exchange gains are susceptible to fluctuations in market conditions, and their sustainability should be distinguished when evaluating the quality of Ordinary Income.

Earnings Forecast and Guidance

Progress toward the Full-Year plan in Q1 was 25.4% for Revenue, 25.6% for Operating Income, 28.1% for Ordinary Income, and 27.8% for Net Income. Compared with the standard quarterly progress line of 25%, progress at the operating level was approximately linear, while Ordinary Income and Net Income were slightly ahead. This outperformance was largely attributable to contributions from non-operating income, such as equity-method investment income and foreign exchange gains, while core operating progress itself was generally in line with the plan. The Company has not revised either its earnings forecast or dividend forecast, and progress toward achieving the Full-Year plan can be considered favorable at this stage.

Shareholder Returns

The Company’s annual dividend forecast is ¥92, representing an expected increase from the previous year’s annual dividend of ¥35 (data corresponding to the interim period). The Payout Ratio based on forecast EPS of ¥231.94 is approximately 39.7%, which is considered sustainable. Given the financial foundation of cash and deposits of ¥9.80B and an Equity Ratio of 73.6%, there appear to be no significant constraints on securing funds for dividends. No information on share repurchases was identified in the earnings materials, and shareholder returns are centered on dividends.

Risk Factors

1. Declining Working Capital Efficiency: Accounts receivable of ¥9.36B and inventories of ¥5.29B represent substantial asset balances, while total asset turnover, an indicator of asset efficiency, remains low. If working capital continues to increase alongside revenue growth, there is a risk that the timing of cash generation will lag the recognition of earnings.

2. Risk of Fluctuations in Foreign Exchange and Equity-Method Income: Non-operating income, including equity-method investment income of ¥0.22B and foreign exchange gains of ¥0.05B, accounts for a certain proportion of the increase in Ordinary Income. As these items may fluctuate depending on market conditions, they could become factors contributing to future fluctuations in the Ordinary Income margin.

3. Inventory Level Risk: Although inventories were reduced from the previous year, they remained substantial at ¥5.29B, creating the possibility of valuation losses or price-adjustment pressure if demand fluctuates.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The Company’s Operating Income margin and Net Income margin both exceed the industry median, placing the Company in the upper group within the industry.

Growth and Capital Efficiency

The Revenue growth rate is close to the upper bound of the industry IQR, securing a high level of growth within the industry.

※Source: Compiled by the Company

Key Earnings Highlights

1. In addition to higher revenue and earnings, the Operating Income margin improved from the previous year, confirming the impact of operating leverage from maintaining the gross margin and containing the SG&A expense ratio.

2. The growth in Ordinary Income and Net Income exceeded the growth in Operating Income. The fact that non-operating factors, such as equity-method investment income and foreign exchange gains, boosted growth below the operating level is an important consideration when evaluating earnings quality.

3. Against a sound financial foundation represented by an Equity Ratio of 73.6% and cash and deposits of ¥9.80B, the scale of working capital, primarily accounts receivable and inventories, is suppressing total asset turnover. Improving asset efficiency will therefore be a key structural focus going forward.

Theoretical Share Price (Reference Value)

This is a reference range mechanically calculated solely from publicly disclosed data using a residual income model (Ohlson type, with an explicit 5-year fade). It is not a forecast of the market share price or a recommendation of any specific investment action.

Sensitivity: ¥2,025–¥2,142 at ±1% for the Cost of Equity, and ¥2,078–¥2,088 at ±0.1 for ω.

Notes:

• Net assets as of the quarter-end are used (there is a timing mismatch with the Full-Year forecast).
• As net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Model used: Residual Income Model / Interest Rate Reference Month: 2026-07 / This value does not predict or guarantee the future share price)

---

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 professionals as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

Iwaki delivered a strong FY2027 Q1 result, with sales growth translating into faster operating and net-profit growth. Revenue increased 15.1% year on year to ¥12.95bn. Operating income rose 28.2% to ¥1.65bn, materially outpacing the top-line increase. Ordinary income increased 26.4% to ¥1.97bn. Net income attributable to owners of the parent grew 41.5% to ¥1.43bn, and EPS rose to ¥64.67. The gross margin improved to 39.8% from 40.1% in the prior-year quarter, a modest 30bp contraction. However, the operating margin expanded 130bp to 12.7% from 11.4%, as SG&A rose more slowly than gross profit. The net margin expanded by 100bp to 11.1% from 10.1%. This indicates favorable operating leverage despite a small deterioration in gross-margin mix or input-cost absorption. Non-operating income of ¥349m supported ordinary income, including ¥50m of foreign-exchange gains, ¥41m of dividend income, ¥22m of equity-method earnings, and ¥20m of interest income. Net income growth also benefited from a lower effective tax rate of 26.3%, compared with approximately 33.3% in the prior-year quarter. The ¥8m loss on disposal of fixed assets was immaterial relative to quarterly net income. The balance sheet remains very conservative, with a 371.8% current ratio, ¥9.80bn of cash, and interest-bearing debt of only ¥2.56bn. Working-capital efficiency is the principal operating issue: receivable days are elevated and the broader production inventory cycle is long. Full-year guidance has not been revised, while Q1 progress is broadly in line with the annual plan. The investment debate therefore centers on whether double-digit sales growth and operating leverage can be sustained while reducing working-capital intensity in the chemical-pump business.

Profitability Analysis

Annualized DuPont ROE is 13.6%, decomposed into an 11.1% net profit margin, 0.903x asset turnover, and 1.36x financial leverage. The return profile is led by a high net margin and conservative leverage rather than debt-funded balance-sheet expansion. The 11.1% net margin is above the 10% benchmark generally associated with excellent profitability, while the 13.6% annualized ROE is in the good 10-15% range. Operating margin improved to 12.7%, up 130bp year on year, reflecting operating leverage: gross profit rose 14.4% to ¥5.15bn while SG&A increased 8.8% to ¥3.50bn. As a result, SG&A declined to 27.1% of sales from 28.7%, a 160bp improvement. Gross margin slipped about 30bp to 39.8%, but the limited compression was more than offset by SG&A discipline. Ordinary income exceeded operating income by ¥318m, equivalent to 19.3% of operating income, with the gap supported by equity-method earnings, FX gains, investment income, and dividend income. The five-factor DuPont tax burden of 0.730 is normal, and the interest burden of 1.193 reflects net non-operating income rather than financial stress. Interest coverage of 72.23x confirms that borrowing costs are immaterial. The main sustainability consideration is that the operating-margin gain is supported by a recurring cost-leverage effect, whereas part of the ordinary-income uplift is exposed to FX and investment-related income. No segment comparison applies because the group operates in the single chemical-pump business segment.

Growth Assessment

Q1 revenue growth of 15.1% exceeded the company’s full-year sales-growth assumption of 6.8%, and operating-income growth of 28.2% exceeded the full-year operating-income growth assumption of 8.5%. Q1 sales represent 25.4% of full-year guidance of ¥50.96bn, essentially in line with the 25% seasonal benchmark. Operating-income progress is 25.6% against the ¥6.43bn full-year target, also in line with the benchmark. Ordinary-income progress is 28.1% against the ¥6.99bn forecast, 3.1 percentage points ahead of the standard pace but not a material deviation. Net-income progress is 27.9% against the ¥5.15bn forecast, 2.9 percentage points ahead of the standard pace. Management has made no revision to either earnings or dividend guidance. The Q1 result implies that the annual plan is achievable if sales momentum and SG&A discipline persist. Chemical-pump demand remains exposed to capital-spending cycles in customer industries, project timing, export demand, and foreign-exchange conditions. The combination of rising raw materials and work in process, despite lower finished-goods inventory, suggests that production-cycle management should be monitored as closely as headline revenue growth. The small gross-margin decline means sustained earnings outperformance will require continued volume growth, mix improvement, pricing discipline, or further fixed-cost absorption.

Financial Health

Financial health is strong. Current assets of ¥38.80bn exceed current liabilities of ¥10.43bn by ¥28.36bn, producing working capital of ¥28.36bn and a current ratio of 371.8%. The quick ratio of 321.1% remains well above 1.0x, indicating ample liquid-asset coverage even before reliance on inventory liquidation. Cash and deposits of ¥9.80bn cover short-term loans of ¥812m by 12.07x. Interest-bearing debt totals ¥2.56bn, comprising ¥812m of short-term loans and ¥1.75bn of long-term loans. Short-term debt represents 31.7% of interest-bearing debt, while cash alone is substantially greater than total interest-bearing debt. Debt-to-equity of 0.36x and debt-to-capital of 5.7% indicate a conservative capital structure; there is no warning-level leverage or maturity-mismatch risk. Equity increased by ¥707m year on year to ¥42.19bn, supported by retained earnings and positive comprehensive income. Liabilities account for only 26.4% of total assets. Goodwill of ¥1.84bn equals 4.4% of equity and 3.2% of assets, while intangible assets equal 4.2% of assets; these levels do not indicate material M&A-related balance-sheet dependence. Asset-retirement obligations of ¥226m equal about 1.5% of liabilities, below the 2% benchmark for elevated environmental-obligation risk.

Notable B/S Changes

Total assets: +¥1.48bn (+2.6%) year on year to ¥57.32bn - moderate expansion alongside higher sales. Property, plant and equipment: +¥825m (+8.7%) to ¥10.29bn - increased fixed-asset base, led by higher building assets and partly offset by lower construction in progress. Construction in progress: -¥1.70bn (-91.1%) to ¥166m - indicates completion or capitalization of an investment project. Finished goods: -¥793m (-13.0%) to ¥5.29bn - reduced completed-product stock, although raw materials and work in process remain significant in the production cycle. Trade receivables: +¥659m (+7.6%) to ¥9.36bn; electronically recorded monetary claims: +¥489m (+9.1%) to ¥5.89bn - growth in customer credit balances reinforces the elevated receivable-days risk. Current liabilities: +¥1.11bn (+11.9%) to ¥10.43bn - mainly reflects higher current operating obligations, but remains well covered by ¥38.80bn of current assets. Long-term loans: -¥327m (-15.4%) to ¥1.75bn and short-term loans: -¥250m (-23.6%) to ¥812m - debt reduction further strengthens the conservative capital structure. Investment securities: -¥514m (-19.1%) to ¥2.18bn - reduced investment-portfolio exposure. Goodwill: -¥58m (-3.1%) to ¥1.84bn - modest decline and still a low 4.4% of equity, implying limited impairment sensitivity.

Cash Flow Quality

Cash-flow quality cannot be assessed from operating cash flow, investing cash flow, financing cash flow, free cash flow, or capital-expenditure data in the provided period. Accordingly, no OCF-to-net-income ratio, cash-conversion ratio, free-cash-flow coverage measure, or cash-based dividend coverage measure is reported here. Balance-sheet working-capital indicators nevertheless warrant attention. Trade receivables increased ¥659m year on year to ¥9.36bn, while electronically recorded monetary claims increased ¥489m to ¥5.89bn. The quality alert for receivable days of 66 days, above the 60-day warning threshold, indicates slower collection or a greater weighting toward longer payment terms. Its impact is higher funding needs during growth periods and a risk that accounting earnings convert to cash less efficiently if customer collection weakens. The quality alert for inventory days of 147 days is significant when raw materials, work in process, and finished goods are viewed across the production cycle; it signals substantial capital tied up in procurement and manufacturing. Raw materials were ¥4.59bn and work in process ¥2.71bn, while finished goods were ¥5.29bn. The separate quality alert for 62 days of inventory reflects finished goods alone and is slightly above the 60-day manufacturing benchmark; it is less severe than the 147-day broader inventory-cycle measure, but still indicates room to improve stock discipline. The 187-day cash conversion cycle quality alert, above the 120-day warning level, is driven by both the 66-day receivables period and the extended inventory cycle. This long cycle is a material operational risk for a manufacturer because it increases exposure to demand volatility, inventory obsolescence, raw-material-price movements, and working-capital cash absorption. Accounts payable were ¥2.22bn and electronically recorded obligations were ¥819m, providing only limited offset to the receivable and inventory funding requirement.

Dividend Sustainability

The company forecasts a full-year dividend of ¥92.00 per share and full-year EPS of ¥231.94. The implied dividend payout ratio is 39.7%, which is below the 60% sustainability benchmark and leaves a meaningful earnings retention buffer. The forecast dividend is also well covered by the annual earnings forecast of ¥5.15bn attributable to owners. The balance sheet provides additional support, with ¥9.80bn of cash, low debt, and a 371.8% current ratio. No dividend revision has been announced. Dividend sustainability therefore appears supported by forecast earnings and balance-sheet capacity. Cash-flow coverage cannot be assessed from the available information, and the long cash conversion cycle remains the main factor to monitor because working-capital absorption could constrain distributable cash in a high-growth period.

Risk Assessment

Business risks include Working-capital efficiency risk: the 187-day cash conversion cycle is above the 120-day warning threshold, with 66 receivable days and 147 days for the broader inventory cycle., Inventory risk: finished-goods inventory days of 62 are above the 60-day benchmark, while raw materials and work in process add materially to production-cycle inventory exposure; weaker demand or project delays could create obsolescence, discounting, or write-down risk., Chemical-pump industry cyclicality: customer capital expenditure, industrial production, plant investment, and project timing can affect order intake, production utilization, and margin absorption., Raw-material and procurement risk: the ¥4.59bn raw-material balance exposes profitability and working capital to input-price fluctuations and supply-chain disruption., Foreign-exchange risk: Q1 ordinary income included ¥50m of FX gains, so currency movements can affect reported earnings even though the current contribution is modest relative to operating profit., Product-quality risk: product-warranty provisions total ¥87m, equivalent to approximately 0.7% of Q1 sales, which is within the sub-1% favorable benchmark but remains relevant for an industrial equipment manufacturer..

Financial risks include Earnings composition risk: non-operating income of ¥349m contributed 16.2% of ordinary income, including equity-method earnings, FX gains, dividends, and interest income; these sources may be less controllable than core operating profit., Cash-conversion risk: operating cash flow and free cash flow are not available for assessment, while elevated working-capital metrics indicate potential divergence between earnings growth and cash generation., Goodwill impairment risk is limited at present: goodwill is ¥1.84bn, only 4.4% of equity and 3.2% of assets, but its recoverability remains linked to acquired-business performance..

Key concerns include Highest priority is reducing receivables and inventory intensity without impairing service levels or growth., The 130bp operating-margin expansion should be tested for durability because gross margin declined modestly and full-year management guidance remains unchanged., Monitoring should distinguish core operating profit from FX, equity-method, dividend, and interest contributions to ordinary income., The company’s strong liquidity and low leverage materially mitigate financial downside risk..

Investment Implications

Key takeaways include Q1 revenue, operating income, and net income all grew at double-digit rates, with operating income rising faster than sales., Operating margin expanded 130bp to 12.7% through favorable SG&A leverage, despite a 30bp decline in gross margin., Annualized ROE of 13.6% is supported by strong profitability and conservative leverage., Q1 progress against full-year guidance is broadly normal: sales at 25.4%, operating income at 25.6%, ordinary income at 28.1%, and net income at 27.9%., Liquidity is exceptionally strong, while balance-sheet M&A exposure is modest., Working-capital efficiency, rather than solvency, is the dominant financial issue..

Metrics to watch include Sales growth and operating-margin trajectory versus the 6.8% sales-growth and 8.5% operating-income-growth assumptions embedded in full-year guidance., Gross margin, SG&A-to-sales ratio, and the contribution of FX gains and equity-method earnings to ordinary income., Receivable days, including trade receivables and electronically recorded monetary claims., Finished-goods inventory days and total production-cycle inventory days across raw materials, work in process, and finished goods., Cash conversion cycle, operating cash flow, free cash flow, and working-capital movements., Dividend execution relative to the ¥92.00 per-share forecast and the implied 39.7% payout ratio..

Regarding relative positioning, Iwaki combines above-benchmark net profitability, a good annualized ROE profile, and exceptionally conservative liquidity with a single-segment chemical-pump operating model. Its relative financial strength is high because debt is modest and cash coverage is substantial. Relative operating quality would improve further if management converts strong reported earnings into cash through lower receivable and inventory days.