Amano (6436) FY2026 Q3 Earnings Report

Quick View

Executive Summary

Despite higher revenue, operating income and net income declined, resulting in a slight deterioration in profitability. Revenue was ¥1270.4B (+0.9% YoY), operating income was ¥151.2B (△0.6% YoY), ordinary income was ¥163.2B (△0.1% YoY), and net income attributable to owners of the parent was ¥109.6B (△11.5% YoY). The operating margin was 11.9%, roughly in line with the previous year, while the decline in net income was mainly attributable to the tax burden and deterioration in extraordinary gains and losses.

Factors Affecting Performance

【Revenue】Revenue was ¥1270.4B, representing a slight 0.9% YoY increase. By segment, the Time Information System generated ¥977.3B in revenue, accounting for 77% of total revenue, and maintained its position as the earnings pillar with a profit margin of 15.2%. The Environment-Related System generated ¥293.1B in revenue, accounting for 23%, with a profit margin of 11.9%. The company-wide gross margin was maintained at 45.3%, indicating that pricing and product mix were generally stable.

【Profit and Loss】Operating income was ¥151.2B, a nearly flat but 0.6% YoY decline. The SG&A ratio rose slightly from the previous year to 33.4%, indicating that cost increases were not fully absorbed by the increase in revenue. Ordinary income was ¥163.2B, down 0.1% YoY, as non-operating income, including interest and dividend income, offset the decline in operating income. Extraordinary gains and losses resulted in a net loss of ¥1.7B, including a ¥3.0B loss on disposal of fixed assets. Net income attributable to owners of the parent was ¥109.6B, down 10.6% YoY, representing a decline greater than that at the operating and ordinary income levels. In conclusion, the company posted higher revenue but lower earnings.

Segment Analysis

The Time Information System is the highly profitable core business, generating revenue of ¥977.3B, or 77.0% of company-wide revenue, operating income of ¥148.2B, and a profit margin of 15.2%. The Environment-Related System generated revenue of ¥293.1B, or 23.0%, operating income of ¥34.8B, and a profit margin of 11.9%, remaining at the same level as the company-wide operating margin of 11.9%. Against company-wide operating income of ¥151.2B, the Time Information System accounted for 98.0%, indicating a business structure in which the performance of this segment determines overall results.

Key Financial Indicators

【Profitability】The operating margin was 11.9%, the ordinary income margin was 12.8%, and the net income margin, based on income attributable to owners of the parent, was 8.6%. While the gross margin was maintained at 45.3%, the net income margin declined from the previous year. 【Cash Flow Quality】Operating cash flow (OCF) was ¥156.5B, or 1.43 times net income attributable to owners of the parent of ¥109.6B, indicating solid cash backing for accounting earnings. Meanwhile, OCF was approximately 0.68 times EBITDA of approximately ¥230B, suggesting that changes in working capital, particularly accounts receivable, affected cash conversion efficiency. 【Investment Efficiency】ROE was 8.3%. With net assets of ¥1313.9B and total assets of ¥1838.7B, the equity ratio was 71.5%, indicating a conservative level of asset efficiency. Capital expenditures of ¥34.0B were only 0.43 times depreciation and amortization expense of ¥79.2B, meaning that investment remained below depreciation and amortization. 【Financial Soundness】The equity ratio was 71.5%, while cash and deposits of ¥555.0B accounted for 30.2% of total assets. Interest-bearing debt was minimal, and the financial foundation remained extremely stable.

Cash Flow Analysis

Operating cash flow was ¥156.5B, down 8.6% YoY, but was 1.43 times net income attributable to owners of the parent of ¥109.6B, indicating that the conversion of earnings into cash itself remained sound. Investing cash flow was an outflow of ¥75.5B, including capital expenditures of ¥34.0B, acquisitions of intangible fixed assets, and increases in time deposits. Free cash flow was secured at ¥81.0B (OCF + investing cash flow), indicating that business activities themselves generated funds. Financing cash flow was an outflow of ¥205.2B, mainly comprising dividend payments of ¥129.1B, share repurchases of ¥39.0B, and lease liability repayments of ¥53.4B. As shareholder returns and repayments exceeded the current period’s FCF, cash and cash equivalents declined during the period.

Quality of Earnings

While operating income and ordinary income remained nearly in line with the previous year, net income attributable to owners of the parent declined more significantly, by 10.6% YoY, indicating a divergence between ordinary income and net income. The main causes of this divergence were the recognition of a net temporary loss of ¥1.7B, as extraordinary losses of ¥3.0B, including a loss on disposal of fixed assets, exceeded extraordinary gains of ¥1.3B, including a ¥1.2B gain on sale of investment securities, as well as the impact of income taxes and other taxes. Non-operating income of ¥15.4B included recurring financial income such as dividend income of ¥3.0B, while non-operating expenses of ¥3.4B included interest expense of ¥1.9B and foreign exchange losses of ¥0.3B. Non-operating gains and losses were therefore generally recurring in nature. Comprehensive income was ¥117.5B, slightly exceeding net income attributable to owners of the parent of ¥109.6B, as the positive contribution from valuation differences on securities of ¥1.2B exceeded the negative impact of foreign currency translation adjustments of △¥4.7B.

Earnings Forecast and Guidance

The company’s full-year forecast is revenue of ¥1800.0B (+2.6% YoY), operating income of ¥245.0B (+6.3% YoY), and ordinary income of ¥260.0B (+5.5% YoY). Cumulative progress rates were 70.6% for revenue, 61.7% for operating income, 62.8% for ordinary income, and 60.5% for net income, against the forecast of ¥180.0B. All were below the 75% benchmark for simple progress. To achieve the plan, the company must generate approximately ¥530B in revenue, approximately ¥93B in operating income, and an operating margin of approximately 17.6% during the remaining quarter. This requires a substantial recovery from the cumulative operating margin of 11.9%. The extent to which profitability improves toward the end of the fiscal year will be the key factor determining whether the full-year plan is achieved.

Shareholder Returns

The Q2 dividend was ¥55.00 per share, and the full-year dividend forecast is ¥180.00 per share. The full-year forecast payout ratio is approximately 70.6%, based on total dividends relative to forecast net income attributable to owners of the parent of ¥180.0B. The company conducted share repurchases of ¥39.0B during the current period. Total shareholder returns, combining dividends and share repurchases, amounted to ¥168.2B, including dividend payments of ¥129.1B, exceeding current-period FCF of ¥81.0B. This difference represents shareholder returns funded using cash on hand of ¥555.0B and retained earnings of ¥835.7B. Although there are no concerns regarding short-term payment capacity, the consistency between full-year earnings and FCF growth and the level of shareholder returns will require monitoring.

Risk Factors

1. Risk of failure to achieve the full-year plan: The operating income progress rate of 61.7% is below the standard 75%, requiring a recovery to an operating margin of 17.6% during the remaining quarter. Depending on demand and the extent of cost absorption toward the end of the fiscal year, the plan may not be achieved.

2. Risk of pressure on profitability: While revenue increased only slightly, by 0.9% YoY, operating income declined by 0.6% YoY. This suggests that the increase in the SG&A ratio to 33.4% has not been sufficiently offset through cost reductions or price pass-through.

3. Risk related to working capital and investment levels: Capital expenditures of ¥34.0B were only 0.43 times depreciation and amortization expense of ¥79.2B. If the restraint on replacement investment continues, there may be an impact on productivity and competitiveness over the medium term. In addition, the collection trends for accounts receivable of ¥332.5B should be monitored as part of working capital management.

Industry Benchmark (For Reference; Company Analysis)

Industry Benchmark (manufacturing)

Profitability and Returns

Both the company’s operating margin and net income margin exceeded the industry median, indicating that profitability was relatively high within the industry.

Growth and Capital Efficiency

The revenue growth rate was below the industry median, indicating that top-line growth was somewhat slow within the industry.

※Source: Company analysis

Key Takeaways from the Earnings Results

1. The operating margin of 11.9% and equity ratio of 71.5% indicate relatively high profitability and financial soundness within the industry. However, the progress rate toward the full-year operating income plan was only 61.7%, making the extent of the recovery in profit margins toward the end of the fiscal year the focal point for evaluating current-period performance.

2. OCF was 1.43 times net income attributable to owners of the parent, indicating solid cash backing for earnings. Meanwhile, capital expenditures were only 0.43 times depreciation and amortization expense, making the level of replacement and growth investment an item requiring continued monitoring.

3. The decline in net income of △10.6% exceeded the △0.6% decline in operating income. The earnings data indicate that this difference was primarily attributable to the deterioration in extraordinary gains and losses and the tax burden.

Theoretical Share Price (Reference Value)

Sensitivity: ¥2,102–¥2,219 at a cost of equity of ±1%; ¥2,153–¥2,169 at ω of ±0.1.

Notes:

• Goodwill amortization of ¥6.7 per share is added back to earnings (to account for non-cash expenses and comparability with IFRS companies).
• Net assets as of the quarter-end 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 value based solely on publicly disclosed data; this is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict or guarantee future share prices.)

---

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, with consultation with a professional adviser as necessary.

---End of Report---