TADANO LTD. FY2026 Q2 Earnings Report

Quick View

Executive Summary

The company reported higher revenue and earnings, with operating income and net income growth substantially outpacing revenue growth, indicating a marked improvement in profitability. Revenue was ¥182.58B (¥164.79B in the previous year, YoY+10.8%), operating income was ¥14.88B (¥8.17B in the previous year, YoY+82.1%), ordinary income was ¥13.52B (¥5.74B in the previous year, YoY+135.4%), and net income attributable to owners of the parent was ¥10.73B (¥3.87B in the previous year, YoY+177.1%). The primary factors were an improvement in gross margin (26.5% in the previous year → 30.7% in the current period, +4.2pt) and substantial revenue and earnings growth in the Japan segment, resulting in profit growth significantly exceeding revenue growth.

Factors Affecting Results

【Revenue】Revenue was ¥182.58B, representing a year-on-year increase of +10.8%. By segment, Japan grew substantially by +32.7% and drove company-wide growth, while Oceania also increased by +52.0%. In contrast, Europe and the Americas were broadly flat at +0.6% and +1.5%, respectively, resulting in varying growth rates across regions. The strong growth in Japan appears to have been supported by the consolidation of Manitex International and expansion in the aerial work platform and other businesses.

【Profit and Loss】Operating income was ¥14.88B (YoY+82.1%), and the operating margin improved to 8.1% from 5.0% in the previous year, an improvement of 3.1pt. The primary driver was the expansion of gross margin (26.5% → 30.7%, +4.2pt), apparently reflecting the effects of improved pricing and product mix. Meanwhile, the SG&A ratio rose to 22.6% from 21.5% in the previous year, an increase of 1.1pt, with higher costs offsetting part of the revenue increase. Ordinary income was ¥13.52B (YoY+135.4%). Although non-operating expenses included interest expense of ¥1.40B and foreign exchange losses of ¥0.35B, operating income growth absorbed these costs. Including ¥1.74B in extraordinary income (including ¥0.03B in gains on the sale of fixed assets) as a one-time factor, profit before tax was ¥15.21B, and net income attributable to owners of the parent reached ¥10.73B (YoY+177.1%). Revenue and earnings increased.

Segment Analysis

Japan reported operating income of ¥14.86B (YoY+77.5%) and a margin of 12.4%, accounting for nearly all of the company-wide operating income of ¥14.88B and serving as the primary engine of revenue and earnings growth. The Americas improved to operating income of ¥3.90B (YoY+99.6%) and a margin of 5.6%, indicating progress in profitability recovery. Europe recorded sales of ¥52.38B (YoY+0.6%) and remained broadly flat, while posting an operating loss of ¥1.92B (a loss of ¥3.68B in the previous year). Although the loss narrowed, the segment has not yet achieved profitability. Oceania expanded by +52.0% in sales, but operating income remained at ¥0.12B (YoY-69.1%), with its margin declining to 1.4%.

Key Financial Metrics

【Profitability】The operating margin was 8.1%, improving by 3.1pt from 5.0% in the previous year, while gross margin expanded to 30.7% from 26.5%, an increase of 4.2pt. Meanwhile, the SG&A ratio rose to 22.6% from 21.5%, an increase of 1.1pt, indicating room for improvement in cost control despite higher earnings. The net margin, based on net income attributable to owners of the parent, improved to 5.9% from 2.4% in the previous year. 【Cash Flow Quality】Operating cash flow (OCF) was ¥7.63B, equivalent to only 0.71x net income attributable to owners of the parent of ¥10.73B. Increases in inventories and decreases in trade payables constrained the conversion of earnings into cash. 【Investment Efficiency】ROE was 5.0%, improving from the 1% range in the previous year, but growth remained modest relative to the accumulation of capital. 【Financial Soundness】The equity ratio was 48.1%, up 3.2pt from 44.9% in the previous year, strengthening the capital base against total assets of ¥451.81B. The company had long-term borrowings of ¥55.45B and bonds of ¥15.00B, maintaining a certain level of reliance on interest-bearing debt.

Cash Flow Analysis

Operating cash flow was ¥7.63B, a substantial improvement from negative ¥5.83B in the previous year, securing positive cash flow. In addition to improved earnings, a decrease in trade receivables (+¥13.66B) contributed to cash inflows, while an increase in inventories (▲¥12.82B) and a decrease in trade payables (▲¥10.33B) offset this effect and restrained OCF growth. Investing cash flow was ▲¥2.87B, primarily due to capital expenditures of ¥7.15B, with investment continuing to exceed depreciation and amortization of ¥4.56B. Financing cash flow was ▲¥14.35B, reflecting cash outflows from debt repayments and other items. Free cash flow was positive at ¥4.76B, indicating that capital expenditures can be funded within the range of cash generated from operating activities. However, if inventory growth continues, the potential for improvement in future cash-generation capacity may be limited.

Quality of Earnings

Including ¥1.74B in extraordinary income (including ¥0.03B in gains on the sale of fixed assets) as a one-time factor in addition to ordinary income of ¥13.52B, profit before tax amounted to ¥15.21B. Non-operating income was limited to ¥0.82B (including ¥0.16B in dividend income), while non-operating expenses were substantial at ¥2.18B (interest expense of ¥1.40B and foreign exchange losses of ¥0.35B). Consequently, ordinary income was reduced by a net ¥1.36B from operating income. Comprehensive income was ¥14.21B, a ¥3.44B difference from net income attributable to owners of the parent of ¥10.73B, primarily due to valuation and translation differences, including foreign currency translation adjustments of ¥0.99B and valuation differences on securities of ¥2.27B. Although the improvement in earnings was supported by the structural factor of expanded gross margin, the fact that OCF was below net income requires consideration of the impact of accruals associated with inventory growth.

Earnings Forecast and Guidance

Against the full-year forecast, progress was 45.6% for revenue (¥182.58B/¥400B), 59.5% for operating income (¥14.88B/¥25B), and 61.5% for ordinary income (¥13.52B/¥22B). While revenue progress was slightly below the 50% benchmark for the first half, operating income and ordinary income were progressing above that pace, indicating that earnings growth was leading revenue growth. Against the full-year forecast of ¥14B in net income attributable to owners of the parent, progress reached 76.6% (¥10.73B/¥14B), representing a high level of progress even without additional contributions in the second half, including the boost from extraordinary income. No revisions were made to the earnings forecast or dividend forecast.

Shareholder Returns

The interim dividend is ¥17, and the full-year forecast is ¥34. Based on forecast full-year EPS of ¥110.80, the payout ratio is 30.7% (¥34/¥110.80), a reasonable level. No share repurchases were conducted during the current period (share repurchases were conducted in the previous year), suggesting that shareholder returns are primarily focused on dividends. Free cash flow of ¥4.76B exceeds the current-period dividend burden and supports dividend sustainability.

Risk Factors

1. Profitability of the European Business: The Europe segment recorded sales of ¥52.38B (YoY+0.6%), remaining broadly flat, while posting an operating loss of ¥1.92B. Although the loss narrowed from ¥3.68B in the previous year, the segment remains loss-making, and the delay in achieving profitability is a factor restraining improvement in the company-wide margin.

2. Increase in Working Capital and Inventories: Inventories increased to ¥72.48B (¥68.87B in the previous year), and the increase in inventories was also a negative factor of ▲¥12.82B in cash flow. Trade payables also declined by ▲¥10.33B, contributing to OCF remaining at only 0.71x net income attributable to owners of the parent of ¥10.73B. Inventory trends may affect future cash-generation capacity.

3. Interest and Foreign Exchange Cost Burden: Non-operating expenses were ¥2.18B, including interest expense of ¥1.40B and foreign exchange losses of ¥0.35B. The company had long-term borrowings of ¥55.45B and bonds of ¥15.00B (including ¥15.00B due for redemption within one year), and interest-rate conditions and foreign exchange fluctuations may have a certain impact on earnings.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Returns

The operating margin is slightly below the industry median, while the net margin exceeds the median, indicating a relatively favorable position in terms of earnings efficiency after non-operating and extraordinary income and expenses.

Growth and Capital Efficiency

The revenue growth rate is broadly in line with the industry median, placing the company in the middle range of the industry in terms of growth pace.

※Source: Compiled by the Company

Key Takeaways from the Earnings Results

1. In addition to higher revenue and earnings, the operating margin improved by 3.1pt year on year to 8.1%. The primary factor was the expansion of gross margin (+4.2pt), while growth in the Japan segment supported the improvement in company-wide profitability.

2. Progress against the full-year forecast was ahead on the earnings side, at 59.5% for operating income and 76.6% for net income. While noting the contribution from extraordinary income, the European segment’s progress toward profitability and inventory trends in the second half will be factors affecting full-year results.

3. OCF remained at only 0.71x net income attributable to owners of the parent, as inventory growth constrained cash conversion. Relative to the pace of earnings growth, cash flow quality improved only gradually.

Theoretical Share Price (Reference Value)

This is a mechanically calculated reference range based solely on publicly available data using a residual income model (Ohlson-type model 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: ¥1,573–¥1,665 at ±1% for the cost of equity, and ¥1,615–¥1,620 at ±0.1 for ω.

Notes:

• Goodwill amortization of ¥8.7 per share is added back to earnings (to reflect non-cash expenses and comparability with IFRS companies).
• Because progress in net income against the full-year forecast (77%) exceeds the standard benchmark (50%), forecast EPS is adjusted upward within a maximum range of +10% (because companies ahead of schedule tend to exceed forecasts; the adjustment may be excessive for businesses with strong seasonality).
• Because forecast ROE is below the cost of equity, the theoretical value is below book value per share.
• Net assets at the end of the quarter are used (there is a timing difference relative to the full-year forecast).
• Because net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-06 / 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 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 you should consult a professional as necessary.

---End of Report---