Nabtesco (6268) FY2026 Q1 Earnings Report

Quick View

Executive Summary

In Q1 FY2026, operating income increased substantially as a result of higher revenue, an improved gross margin, and fixed-cost absorption, indicating a structural improvement in profitability. Revenue was ¥830.3B (+16.9% YoY), operating income was ¥82.1B (+68.3%), profit before tax was ¥96.1B (+105.5%), and quarterly profit attributable to owners of the parent was ¥54.8B (+67.0%). The primary drivers of the increase in profit were improved profit margins across all reportable segments and an increase in equity-method investment income.

Factors Affecting Performance

【Revenue】Revenue was ¥830.3B, up +16.9% YoY. By segment, Accessibility Solutions was the largest at ¥321.9B (+14.2% YoY, 38.8% of total), followed by Transport Solutions at ¥248.9B (+13.7% YoY, 30.0% of total) and Components Solutions at ¥222.6B (+27.8% YoY, 26.8% of total), with all businesses reporting revenue growth. Components Solutions recorded the highest growth rate.

【Profit and Loss】Operating income was ¥82.1B (+68.3% YoY), and the operating margin improved to 9.9% from 6.9% in the same period of the previous year, an improvement of approximately 3.0pt. The gross profit margin rose to 32.4% from 29.8%, while higher capacity utilization associated with revenue growth absorbed the increase in SG&A expenses (+16.8% YoY). By segment, Components Solutions recovered sharply, with segment profit of ¥19.7B (+394.7% YoY, 8.8% margin), while Transport Solutions at ¥40.7B (+25.0% YoY, 16.4% margin) and Accessibility Solutions at ¥41.1B (+21.8% YoY, 12.8% margin) also improved. Profit before tax increased more than operating income, rising to ¥96.1B (+105.5% YoY), driven by the expansion of equity-method investment income to ¥13.9B from ¥3.4B in the previous year. Meanwhile, the effective tax rate remained high at 40.6%, and income taxes of ¥39.0B constrained the conversion of operating gains into net income. The Company recorded higher revenue and higher profit.

Segment Analysis

Accessibility Solutions accounted for the largest share of segment profit, with revenue of ¥321.9B and operating income of ¥41.1B, representing approximately 39.8% of total segment profit. Together with Transport Solutions, which generated profit of ¥40.7B and represented 39.5% of total segment profit, it forms the core of earnings. Components Solutions recovered sharply, with profit of ¥19.7B (+394.7% YoY) against revenue of ¥222.6B (+27.8%), and its profit margin improved significantly to 8.8% from 2.3% in the previous year. As this improvement includes a rebound from the low level recorded in the same period of the previous year, the sustainability of the improvement will be a key focus going forward. Other Businesses deteriorated, with revenue of ¥37.0B (+4.4% YoY) and profit of ¥1.7B (-41.1% YoY, 4.5% margin), showing a trend contrasting with that of the three core segments.

Key Financial Indicators

【Profitability】The operating margin improved to 9.9% from 6.9% in the same period of the previous year, while the gross margin rose to 32.4% from 29.8%. The margin for profit attributable to owners of the parent was 6.6%, indicating that improvement at the operating level was the core driver of the increase in net profit margin.【Cash Flow Quality】Operating Cash Flow (OCF) was ¥46.3B, only 0.85x profit attributable to owners of the parent of ¥54.8B. An increase of ¥35.5B in inventories and a decrease of ¥54.8B in trade payables exerted pressure on working capital.【Investment Efficiency】ROE was 2.0% on a quarterly basis, equivalent to approximately 8% on an annualized basis. Total asset turnover remained low, indicating room for improvement in asset efficiency.【Financial Soundness】The equity ratio was a robust 61.7%, and cash and cash equivalents of ¥806.4B exceeded short-term borrowings of ¥424.7B. However, nearly all borrowings consist of short-term borrowings, limiting the diversification of the maturity profile.

Cash Flow Analysis

OCF was ¥46.3B, down -36.6% YoY, primarily due to deterioration in working capital resulting from a ¥35.5B increase in inventories and a ¥54.8B decrease in trade payables. Investing Cash Flow was positive at ¥100.8B, but this was attributable to proceeds of ¥142.2B from the sale of shares in a subsidiary involving a change in the scope of consolidation; it should therefore be evaluated separately from ordinary investing activities such as capital expenditures of ¥11.0B. Financing Cash Flow was -¥81.2B, with dividend payments of ¥44.5B and a net decrease of ¥25.3B in short-term borrowings as the primary outflow factors. As a result, cash and cash equivalents increased to ¥806.4B; however, the primary driver of the increase was temporary proceeds from the sale of shares, and recurring cash-generation capacity remains at the level of OCF.

Earnings Quality

The increase in profit before tax of ¥96.1B (+105.5% YoY) exceeded the increase in operating income (+68.3% YoY), with the difference including a temporary and non-recurring element arising from the expansion of equity-method investment income to ¥13.9B from ¥3.4B in the previous year. Financial income of ¥2.7B and financial expenses of ¥2.5B were broadly balanced, with a limited impact on profit before tax. Meanwhile, the effective tax rate was high at 40.6%, and the burden of income taxes of ¥39.0B reduced the conversion of profit before tax into profit attributable to owners of the parent. OCF of ¥46.3B was below profit attributable to owners of the parent of ¥54.8B, as the deterioration in working capital due to increased inventories and decreased trade payables expanded accruals. Comprehensive income was ¥73.5B, including ¥68.2B attributable to owners of the parent, exceeding net income of ¥54.8B; however, the difference was attributable to foreign currency translation adjustments of ¥14.6B and does not itself indicate the quality of operating earnings.

Earnings Forecast and Guidance

The full-year earnings forecast is revenue of ¥3270.0B (+6.2% YoY), operating income of ¥277.0B (+33.6% YoY), and EPS of ¥158.72. Q1 progress rates were 25.4% for revenue and 29.6% for operating income, both exceeding the standard quarterly progress rate of 25%. Although the earnings forecast was revised during the quarter, there was no revision to the dividend forecast. As the Q1 growth rate exceeds the full-year plan, progress toward achieving the full-year plan can be assessed as favorable.

Shareholder Returns

The full-year dividend forecast is ¥82.0 per share, implying a payout ratio of 51.7% based on forecast full-year EPS of ¥158.72. Dividend payments during the quarter amounted to ¥44.5B. No large-scale shareholder return involving share repurchases was identified, and returns primarily consisted of dividends. There was no revision to the dividend forecast, and the existing policy remains in place at this time.

Risk Factors

1. Deterioration in working capital: Inventories increased to ¥567.5B, while trade payables decreased to ¥402.0B. As a result, OCF remained at ¥46.3B, below profit attributable to owners of the parent of ¥54.8B. The pace at which inventories and trade receivables are converted into cash will be key to the recovery of OCF going forward.

2. Dependence on short-term borrowings: Of total borrowings of ¥42.5B, the majority consists of short-term borrowings of ¥42.5B, while long-term borrowings amounted to only ¥0.3B. Cash of ¥806.4B exceeds short-term borrowings, but changes in interest rates and financing conditions at the time of refinancing should be monitored.

3. High effective tax rate: The effective tax rate was 40.6% (income taxes of ¥39.0B / profit before tax of ¥96.1B), constraining the conversion of growth in profit before tax into profit attributable to owners of the parent. Trends in the tax rate will affect the extent to which future earnings growth is realized.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

Both the operating margin and net profit margin exceed the industry median, indicating that profitability is relatively high within the industry.

Growth and Capital Efficiency

The revenue growth rate significantly exceeds the industry median, indicating a high rate of growth within the industry.

※Source: Compiled by the Company

Key Takeaways from the Earnings Results

1. The operating margin improved to 9.9% from 6.9% in the same period of the previous year, and all reportable segments recorded higher profit. In particular, the profit margin of Components Solutions recovered sharply from 2.3% to 8.8%; the sustainability of this magnitude of improvement will be a focus going forward.

2. Progress rates against the full-year earnings forecast were 29.6% for operating income and 29.5% for profit attributable to owners of the parent, exceeding the standard quarterly progress rate, indicating favorable progress toward achieving the full-year plan.

3. OCF was below the level of profit due to increased inventories and decreased trade payables, while the increase in investing cash flow was attributable to the temporary factor of proceeds from the sale of shares in a subsidiary. Improvement in working capital is necessary for a recovery in recurring cash-generation capacity.

Theoretical Stock Price (Reference Value)

Sensitivity: ¥2,150–¥2,273 at ±1% for the cost of equity, and ¥2,205–¥2,213 at ±0.1 for ω.

Notes:

• As 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 stock price or a recommendation of any specific investment action, and does not forecast or guarantee the future stock 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 responsibility, and after consulting with a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

Nabtesco delivered a strong FY2026 Q1 result, with broad-based revenue growth and substantial operating-margin expansion. Revenue increased 16.9% year on year to JPY83.0bn. Operating income rose 68.3% to JPY8.2bn, materially outpacing sales growth. The operating margin expanded by 310bp to 9.9% from 6.9% in FY2025 Q1. Gross profit increased 26.7% to JPY26.9bn, and the gross margin improved by 250bp to 32.4%, indicating favorable production mix, pricing and/or manufacturing-cost absorption. SG&A rose 16.8% to JPY19.3bn, broadly in line with revenue growth and therefore did not dilute the gross-margin gain. Profit attributable to owners rose 67.0% to JPY5.5bn, while basic EPS increased to JPY46.78 from JPY27.33. The result was supported not only by core operating improvement but also by equity-method investment income of JPY1.4bn, up sharply from JPY0.3bn a year earlier. Equity-method income represented 14.5% of profit before tax, making affiliate earnings a meaningful contributor to quarterly profit growth. Finance income exceeded finance costs by JPY0.1bn, versus a net finance cost of JPY0.5bn in the prior-year quarter. The effective tax rate was elevated at 40.6%, leaving the tax burden at 0.570 and reducing the conversion of pre-tax income into net income. Operating cash flow was JPY4.6bn, below net income of JPY5.7bn but still equivalent to 0.85x net income, slightly above the 0.8x earnings-quality caution threshold. Cash conversion was constrained by a JPY3.6bn inventory build, a JPY5.5bn reduction in payables and JPY5.5bn of income-tax payments. Reported free cash flow was JPY14.7bn, but it was predominantly enhanced by JPY14.2bn of proceeds from the sale of subsidiaries; underlying operating cash flow less tangible and intangible investment was approximately JPY2.9bn. The balance sheet remains conservatively capitalized, with a 61.7% equity ratio, debt-to-equity of 0.55x and debt/capital of 12.9%. FY2026 full-year guidance implies Q1 progress of 25.4% for revenue, 29.6% for operating income and 29.5% for profit attributable to owners, placing earnings progress ahead of the standard 25% first-quarter level. The central issues for subsequent quarters are whether the improved component profitability can be sustained, whether elevated receivable and inventory days normalize, and whether the high first-quarter tax burden recedes.

Profitability Analysis

The reported annualized DuPont ROE is 7.7%, comprising a 6.6% net profit margin, 0.747x asset turnover and 1.55x financial leverage. The return profile is driven more by operating improvement than by leverage: leverage is moderate, while the 9.9% EBIT margin is within the stated 8-15% good range. The largest year-on-year improvement was in the profit-margin component, as operating income grew 68.3% against 16.9% revenue growth. Gross margin increased to 32.4% from 29.8%, while the operating margin rose to 9.9% from 6.9%; this demonstrates favorable operating leverage because SG&A growth of 16.8% remained essentially aligned with sales growth. Component Solution was the principal segment-margin recovery story: segment profit rose to JPY2.0bn from JPY0.4bn, and margin improved to 8.8% from 2.3%. Transport Solution remained highly profitable, producing JPY4.1bn of segment profit and a 16.4% margin, compared with 14.9% a year earlier. Accessibility Solution generated the largest segment operating-income contribution at JPY4.1bn, narrowly ahead of Transport, and is therefore the core business by segment profit contribution; its margin improved to 12.8% from 12.0%. Other businesses earned JPY0.2bn, with margin declining to 4.5% from 8.0%. At the consolidated level, the JPY1.4bn equity-method contribution and the shift from net finance cost to a marginal net finance gain supplemented the operating improvement. The elevated 40.6% effective tax rate remains the principal drag on net-margin conversion, with the tax burden of 0.570 below the 0.60 high-tax-burden threshold. The quarter's margin recovery appears operationally broad-based across the three reportable segments, although the sharp improvement in Component Solution and the material contribution from affiliates should be monitored for repeatability.

Growth Assessment

Revenue growth was broad-based across the operating portfolio. Component Solution external revenue increased 27.8% year on year to JPY22.3bn, Transport Solution increased 13.7% to JPY24.9bn, and Accessibility Solution increased 14.2% to JPY32.2bn. Accessibility Solution was the largest revenue segment, accounting for 38.8% of consolidated revenue, followed by Transport at 30.0% and Component at 26.8%. Segment-profit growth was especially strong in Component Solution, while Transport and Accessibility both delivered double-digit profit growth. The combination of rising segment revenue and segment-margin expansion supports the view that the earnings recovery is not solely a corporate-cost or financial-income effect. Full-year guidance calls for revenue of JPY327.0bn, operating income of JPY27.7bn and profit attributable to owners of JPY18.6bn. Q1 revenue progress is 25.4%, only 0.4 percentage points above the 25% seasonal benchmark. Operating-income progress is 29.6%, 4.6 percentage points above the benchmark, and attributable-profit progress is 29.5%, also 4.5 percentage points ahead. The above-seasonal profit progress is consistent with the strong Q1 margin outcome, but it also means the pace of Component Solution recovery and equity-method earnings needs to be maintained. Full-year guidance forecasts 6.2% sales growth and 33.6% operating-income growth, implying continued margin expansion but a lower growth rate than achieved in Q1. The company has revised its forecast, which makes management's updated assumptions an important reference point for assessing the durability of the Q1 outperformance.

Financial Health

Financial health is solid on aggregate capitalization measures. Current assets of JPY229.3bn exceeded current liabilities of JPY128.2bn, producing a current ratio of 1.79x and no current-ratio warning. Cash and cash equivalents were JPY80.6bn, equal to 1.90x short-term borrowings of JPY42.5bn. Accordingly, the reported liquidity-stress alert based on a 0.00x cash/short-term-debt figure is not supported by the disclosed cash and short-term-borrowing balances. The quick ratio, using cash, trade receivables and other current financial assets, was approximately 0.88x; therefore, liquidity is adequate but relies partly on inventory realization and ongoing operating cash generation. The refinancing-risk alert is nevertheless relevant because 99.9% of reported borrowings are short term: JPY42.5bn of short-term loans versus only JPY0.04bn of long-term loans. This maturity concentration raises rollover exposure if credit markets tighten, although the cash balance and low debt/capital ratio provide substantial mitigating capacity. Debt-to-equity of 0.55x is conservative and well below the 2.0x risk threshold. Lease liabilities total JPY14.7bn, comprising JPY3.5bn current and JPY11.2bn non-current, and should be considered alongside reported borrowings in evaluating fixed financial commitments. Long-term loans fell 99.7% year on year to JPY0.04bn from JPY10.0bn, reflecting a pronounced shift away from term borrowing. Trade receivables were JPY68.2bn and inventories JPY56.7bn, representing 15.3% and 12.8% of total assets, respectively. Goodwill was modest at 9.1% of equity and 5.8% of total assets, limiting balance-sheet dependence on acquired value retention. Investments accounted for using the equity method increased to JPY30.3bn and are material enough that affiliate performance remains relevant to both earnings and asset valuation.

Notable B/S Changes

Long-term loans: -JPY10.0bn (-99.7%) to JPY0.04bn — term debt was substantially repaid or reclassified, leaving the debt structure almost entirely concentrated in short-term borrowings. Investments accounted for using the equity method: +JPY8.9bn (+41.3%) to JPY30.3bn — affiliate investments became more material, increasing exposure to associate performance and valuation. Trade receivables: -JPY7.2bn (-9.6%) to JPY68.2bn — the absolute balance declined year on year, but annualized DSO remains elevated at 75 days and warrants monitoring. Inventories: +JPY3.9bn (+7.4%) to JPY56.7bn — the inventory increase, combined with 92 annualized inventory days, is a key cash-conversion and demand-risk indicator. Non-controlling interests: -JPY5.0bn (-29.5%) to JPY11.9bn — the decrease was associated with a JPY5.5bn change in consolidation scope during the quarter.

Cash Flow Quality

Operating cash flow was JPY4.6bn, equivalent to 0.85x quarterly net income of JPY5.7bn. This is below the preferred 1.0x conversion level, but above the 0.8x threshold that would indicate a more acute cash-earnings-quality concern. The low accruals ratio of 0.2% is favorable and does not suggest aggressive accrual-based earnings recognition. The principal cash-flow headwinds were a JPY3.6bn inventory increase, a JPY5.5bn payables decrease and JPY5.5bn of tax payments. These working-capital movements caused cash flow to trail reported profit despite a JPY10.3bn pre-tax working-capital subtotal in operating cash flow. Manufacturing working-capital alerts require attention: receivable days were 75 days, above the 60-day warning threshold, indicating slower-than-benchmark collection or a sales mix with extended customer terms. Inventory days were 92 days, above both the 90-day and 60-day warning thresholds, and inventory increased JPY3.9bn year on year on the balance-sheet comparison. For a manufacturer, this raises risks of lower inventory turns, demand forecasting error, production bottlenecks or inventory obsolescence should end-market demand soften. The simultaneous reduction in payables implies less supplier financing and was a direct drag on cash conversion in Q1. Reported free cash flow of JPY14.7bn includes JPY14.2bn of proceeds from the disposal of subsidiaries and should not be treated as recurring operating free cash flow. Excluding that disposal effect, operating cash flow less JPY1.1bn tangible capex and JPY0.7bn intangible investment was approximately JPY2.9bn. This underlying free-cash-flow level did not cover the JPY4.5bn cash dividend paid during Q1, although intra-year dividend payment timing limits the significance of a single-quarter comparison.

Dividend Sustainability

The FY2026 forecast dividend is JPY82 per share, while forecast EPS is JPY158.72, implying a prospective dividend payout ratio of approximately 51.7%. This is below the 60% sustainability benchmark and appears supportable on forecast earnings. The Q1 dividend payment was JPY4.5bn, while Q1 profit attributable to owners was JPY5.5bn, equivalent to an interim cash payout burden of roughly 81% of quarterly attributable profit. The first-quarter cash dividend also exceeded underlying free cash flow excluding disposal proceeds, but dividend cash flows are not necessarily aligned with quarterly earnings generation. The company holds JPY80.6bn in cash and maintains a 61.7% equity ratio, which provides balance-sheet flexibility. There was no material share repurchase cash outflow in the quarter; accordingly, dividend payout ratio remains the appropriate shareholder-return measure rather than a total return ratio. Sustainability will depend primarily on delivery of the JPY18.6bn full-year attributable-profit forecast, normalization of working-capital cash use and the preservation of current operating margins.

Risk Assessment

Business risks include Working-capital and demand risk is elevated: DSO of 75 days and DIO of 92 days exceed manufacturing warning thresholds, while inventory increased and payables declined during Q1. A slowing order environment could increase inventory obsolescence or require production adjustments., Component Solution has shown a sharp recovery, with segment margin rising from 2.3% to 8.8%. The magnitude of improvement is positive, but it creates execution risk if industrial-automation demand, product mix or factory utilization weakens., Transport Solution is exposed to railway, aerospace, automotive and marine equipment cycles, including customer production schedules, supply-chain availability, certification requirements and quality-related disruption., Accessibility Solution is exposed to construction, building-renovation and public-infrastructure spending cycles, including demand for automatic doors and platform safety equipment., Equity-method income increased to JPY1.4bn and represented 14.5% of pre-tax profit. Changes in affiliate operating performance can therefore affect reported earnings independently of consolidated operating results..

Financial risks include The refinancing-risk alert is material in structure: virtually all reported borrowings are short term. While cash covers short-term loans by 1.90x, the company remains exposed to changes in credit availability and short-term funding costs., The high-tax-burden alert is supported by a 40.6% effective tax rate and a 0.570 tax burden. If this rate persists, operating-profit growth will translate less efficiently into shareholder earnings., Operating cash flow conversion of 0.85x net income is acceptable but below the preferred level, as inventory growth, lower payables and tax payments reduced cash generation., Lease liabilities of JPY14.7bn are additional fixed obligations beyond borrowings, though they are manageable relative to equity and cash..

Key concerns include Highest priority: normalization of inventories, receivables and payables, because working-capital deterioration would pressure underlying free cash flow and dividend coverage., High priority: sustainability of the Component Solution margin recovery and the extent to which the Q1 operating-income progress above the seasonal benchmark is repeatable., Moderate priority: refinancing concentration in short-term debt, mitigated by substantial cash and low leverage., Moderate priority: the elevated effective tax rate and reliance on affiliate earnings for part of pre-tax profit growth., Industry-specific manufacturing risks include raw-material and energy cost volatility, supply-chain disruption, foreign-exchange effects on internationally exposed equipment businesses, product-quality claims and changes in rail, aerospace, automation and construction demand..

Investment Implications

Key takeaways include Q1 operating performance was strong: revenue grew 16.9%, operating income grew 68.3%, and operating margin expanded 310bp to 9.9%., All three reportable segments increased revenue and operating income, with Component Solution delivering the most pronounced margin recovery., Q1 operating-income and attributable-profit progress against full-year guidance were 29.6% and 29.5%, respectively, ahead of the standard 25% Q1 pace., The capital structure is conservative, but borrowing maturity is concentrated in short-term facilities., Reported free cash flow was elevated by subsidiary-sale proceeds; recurring cash generation should be assessed using operating cash flow and recurring investment spending., Goodwill exposure is moderate, at 9.1% of equity, and does not currently indicate a material M&A-related balance-sheet risk..

Metrics to watch include Operating-margin retention versus the 9.9% Q1 level, particularly in Component Solution., FY2026 operating-income progress against the JPY27.7bn guidance., Equity-method investment income relative to the JPY1.4bn Q1 contribution., DSO of 75 days, DIO of 92 days, inventory balance of JPY56.7bn and the direction of trade payables., Operating cash flow conversion relative to net income and recurring free cash flow excluding disposal proceeds., Effective tax rate and tax burden., Short-term borrowings of JPY42.5bn, cash/short-term-debt coverage and borrowing-maturity management..

Regarding relative positioning, Nabtesco's Q1 profitability is positioned within the stated good operating-margin range, supported by broad segment growth and a conservative aggregate leverage profile. Its principal relative weaknesses are working-capital efficiency, with receivable and inventory days above manufacturing benchmarks, and a short-term-heavy debt maturity profile. Goodwill and intangible-asset concentrations are modest relative to the stated M&A risk thresholds.