| Metric | Current Period | Same Period of Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥104.8B | ¥80.0B | +31.0% |
| Operating Income | ¥8.1B | ¥1.2B | +581.9% |
| Ordinary Income | ¥9.0B | ¥-0.6B | +1712.5% |
| Net Income | ¥7.6B | ¥-3.1B | +342.3% |
| ROE | 2.1% | -0.9% | - |
FY2027 Q1 marked substantial increases in both revenue and profit, clearly indicating a recovery in profitability. Revenue was ¥104.8B (¥80.0B in the same period of the previous year, +31.0%), Operating Income was ¥8.1B (¥1.2B in the previous year, +581.9%), Ordinary Income was ¥9.0B (¥-0.6B in the previous year), and Net Income was ¥7.6B (¥-3.1B in the previous year). From the situation in the same period of the previous year, when the Company reported an ordinary loss due to foreign exchange losses, performance shifted significantly toward growth in both revenue and profit, driven by the expansion of overseas sales of household equipment and a decline in the SG&A ratio.
【Revenue】Revenue was ¥104.8B, representing a +31.0% year-on-year increase. By segment, Household Equipment led overall performance with revenue of ¥82.9B (79.1% composition ratio, +38.9%), while by region, North America recorded the largest increase (from ¥23.6B in the previous year to ¥31.5B). IT-Related revenue was ¥8.8B (+7.4%), and Industrial Equipment revenue was ¥16.8B (+17.8%), with both segments also reporting revenue growth.
【Profit and Loss】Gross profit was ¥44.1B, and the gross profit margin was 42.0% (41.9% in the previous year), remaining virtually flat. However, the SG&A ratio declined by -6.1pt to 34.3% (40.4% in the previous year), reflecting economies of scale associated with higher revenue. As a result, the Operating Income margin expanded by +6.2pt to 7.7% (1.5% in the previous year). In non-operating items, dividend income of ¥0.9B and foreign exchange gains of ¥0.3B contributed to Ordinary Income of ¥9.0B. Extraordinary losses were limited to an impairment loss of ¥0.2B, indicating a small impact from one-time factors. Net Income of ¥7.6B reflects the tax burden and the portion attributable to non-controlling interests deducted from Ordinary Income. The period concluded with increases in both revenue and profit.
By segment, Household Equipment led performance with revenue of ¥82.9B (+38.9%), Operating Income of ¥7.3B (+383.6%), and an operating margin of 8.9%. IT-Related was the most profitable segment, with revenue of ¥8.8B (+7.4%), Operating Income of ¥1.3B (+18.8%), and a margin of 15.0%. Industrial Equipment generated revenue of ¥16.8B (+17.8%) but recorded an Operating Loss of ¥0.7B. Although the loss narrowed from the previous year’s estimated loss of approximately ¥-1.6B, the segment remained loss-making. Household Equipment accounted for 79.1% of total revenue, highlighting the high degree of business concentration.
【Profitability】The Operating Income margin improved significantly to 7.7% from 1.5% in the previous year, while the Net Income margin also recovered to approximately 7.0%. The gross profit margin of 42.0% was nearly unchanged from the previous year, indicating that the improvement in profitability was primarily attributable to the decline in the SG&A ratio (34.3%, compared with 40.4% in the previous year). 【Cash Flow Quality】Net Income of ¥7.6B compared with Ordinary Income of ¥9.0B reflects the impact of taxes and other factors, while the effect of extraordinary gains and losses was limited (extraordinary loss of ¥0.2B). 【Investment Efficiency】ROE was 2.1%, improving from the negative Net Income reported in the previous year. However, the turnover ratio relative to total assets of ¥518.0B remains low, leaving room for improvement in capital efficiency. 【Financial Soundness】The Equity Ratio was 69.4%, and net assets were ¥359.6B. The Company has a strong capital base and continues to maintain a high level of financial soundness.
Although a statement of cash flows was not disclosed, changes in the balance sheet provide insight into funding trends. Cash and deposits increased to ¥90.3B (¥86.1B in the previous year), while accounts payable expanded to ¥29.6B (¥20.2B in the previous year, +46.3%), suggesting that the use of supplier credit is mitigating short-term cash outflows. Meanwhile, inventories remained high at ¥65.3B, and accounts receivable were also substantial at ¥81.1B, indicating an increase in working capital accompanying revenue growth. Although the cash balance has been maintained, further improvement in cash generation may be possible if inventories and receivables are reduced.
The quarter’s profit was supported by an improvement in recurring operating performance, with limited impact from one-time factors. Extraordinary income of ¥0.0B and extraordinary loss of ¥0.2B (impairment loss) were limited in scale and had only a minor impact on Net Income. Non-operating income of ¥1.6B consisted of dividend income of ¥0.9B, foreign exchange gains of ¥0.3B, and other income of ¥0.1B, with no single item being particularly significant. Net Income of ¥7.6B compared with Ordinary Income of ¥9.0B reflects a corporate tax burden of ¥1.3B and ¥0.2B attributable to non-controlling interests, indicating no reliance on one-time gains. However, it should be noted that fluctuations in non-operating income and expenses had a certain impact on performance, given the reversal from an ordinary loss caused by foreign exchange losses in the previous year.
The Q1 progress rates against the full-year plan (Revenue of ¥420.0B, Operating Income of ¥30.0B, Ordinary Income of ¥30.0B, and Net Income of ¥20.0B) were 25.0% for Revenue, 27.0% for Operating Income, 30.1% for Ordinary Income, and 36.9% for Net Income. Compared with the standard progress rate of 25% for a quarter, Ordinary Income and Net Income were ahead of plan, with Net Income exceeding the standard rate by particularly substantial +11.9pt. The contribution of dividend income and foreign exchange gains, together with SG&A controls, may indicate that performance is progressing ahead of schedule in the first half. As of the end of the quarter, no revisions had been made to the earnings forecast or dividend forecast.
Under the Company’s forecast, the annual dividend is ¥60, and the Payout Ratio based on forecast EPS of ¥117.44 is approximately 51.1%. The previous year’s dividend was ¥20, making the forecast dividend for the current fiscal year an increase. Given the financial base of cash and deposits of ¥90.3B and an Equity Ratio of 69.4%, this Payout Ratio is considered broadly sustainable in relation to Operating Cash Flow and cash and deposit levels. Treasury shares declined substantially from ¥1.6B at the end of the previous fiscal year to ¥0.2B, warranting attention as a change in the capital structure.
Business concentration risk: The Household Equipment segment accounts for 79.1% of total revenue, and fluctuations in demand for this segment or changes in the competitive environment could have a significant impact on overall performance.
Profitability challenges in Industrial Equipment: The Industrial Equipment segment continues to report a loss, with an Operating Loss of ¥0.7B on revenue of ¥16.8B (margin of -4.2%). Absorbing fixed costs and improving capacity utilization remain key challenges.
Working capital and foreign exchange volatility risk: With substantial assets in accounts receivable of ¥81.1B and inventories of ¥65.3B, as well as a high overseas sales ratio, the business structure is susceptible to the impact of foreign exchange fluctuations on performance through non-operating income and expenses, including foreign exchange gains of ¥0.3B.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income Margin | 7.7% | 8.7% (4.2%–14.2%) | -1.0pt |
| Net Income Margin | 7.2% | 7.0% (3.2%–10.6%) | +0.2pt |
The Operating Income margin is slightly below the industry median, while the Net Income margin is slightly above the median.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (Year-on-Year) | 31.0% | 6.2% (-1.1%–14.6%) | +24.8pt |
The Revenue growth rate is substantially above the industry median, indicating high growth within the industry.
※Source: Compiled by the Company
The Operating Income margin improved significantly from 1.5% in the previous year to 7.7%, driven by normalization of the SG&A ratio and economies of scale, confirming the emergence of operating leverage associated with higher revenue.
Although the Industrial Equipment segment remains loss-making, its loss is on a narrowing trend. Progress toward turning profitable will be a factor affecting the quality of overall performance.
The concentration of revenue in Household Equipment (79.1% composition ratio) and the high overseas sales ratio indicate structural characteristics, apparent from the earnings data, whereby foreign exchange fluctuations and demand trends in specific markets may contribute to performance volatility.
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 to undertake any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥1,894 |
| base | ¥1,931 |
| bull | ¥1,962 |
| Calculation Assumption | Value |
|---|---|
| Book Value Per Share (BPS) | ¥2,150 |
| Adjusted Forecast EPS | ¥129.2 |
| Cost of Equity r | 9.77% (10-year Japanese government bond 2.77% + equity risk premium 6.00% + size premium 1.00%) |
| Residual Income Persistence Factor ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 51.1% |
| Forecast EPS Confidence Adjustment | ×1.100 (based on performance progressing ahead of the full-year forecast) |
| implied PBR / PER |
Sensitivity: ¥1,879–¥1,985 at ±1% for the cost of equity, and ¥1,924–¥1,935 at ±0.1 for ω.
Notes:
(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-07 / This value does not forecast 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 advisor as necessary.
---End of Report---
| 0.90x / 14.9x |
These are mechanically computed values based on a residual income model. They are not a forecast of market prices or a recommendation of any investment action, and do not predict or guarantee future share prices. Historical values are computed retrospectively using current guidance-achievement statistics.