EAGLE INDUSTRY (6486) FY2026 Q3 Earnings Report

Quick View

Executive Summary

In addition to revenue growth, cost absorption and fixed-cost leverage contributed to a high-quality earnings result, with the rate of profit growth substantially exceeding the rate of revenue growth. Revenue was ¥1,317.9億円 (+5.1% YoY), Operating Income was ¥99.9億円 (+45.9%), Ordinary Income was ¥124.8億円 (+29.7%), and Net Income was ¥94.8億円 (¥71.4億円 in the previous year). The improvement in the gross margin to 25.5% and the decline in the SG&A ratio to 17.9% were the primary drivers of profit growth.

Factors Affecting Performance

【Revenue】Revenue increased 5.1% YoY to ¥1,317.9億円. By segment, Automotive & Construction Machinery, the largest segment, generated ¥699.5億円 (53.1% of total), followed by General Machinery at ¥301.7億円 (22.9%), Marine at ¥143.2億円 (10.9%), Semiconductors at ¥116.2億円 (8.8%), and Aerospace at ¥60.8億円 (4.6%). The 3.0% increase in cost of sales was below the 5.1% revenue growth rate, supporting the quality of the revenue increase.

【Profit and Loss】Operating Income was ¥99.9億円 (+45.9% YoY), and the Operating Margin improved to 7.6% from 5.5% in the previous year. By segment, Marine secured high profitability with Operating Income of ¥39.2億円 (27.4% margin), while General Machinery generated ¥45.5億円 (15.1%); Semiconductors, however, recorded a loss of ¥12.1億円. Ordinary Income increased to ¥124.8億円 (+29.7%), boosted by ¥18.4億円 in equity-method investment gains and ¥4.2億円 in foreign exchange gains, while Net Income was ¥94.8億円. The key characteristic is that both revenue and profit increased, with profit growth substantially exceeding revenue growth.

Segment Analysis

The Automotive & Construction Machinery segment accounts for more than half of total revenue at ¥699.5億円, but its Operating Margin of 3.4% is low compared with other segments. The Marine segment is the most profitable, with revenue of ¥143.2億円 and a margin of 27.4%, making a significant contribution to total profit. General Machinery is a stable source of earnings, with revenue of ¥301.7億円 and a margin of 15.1%. The Semiconductors segment recorded an Operating Loss of ¥12.1億円 on revenue of ¥116.2億円, making it a factor that depresses the Company-wide margin. Aerospace is relatively small, with revenue of ¥60.8億円 and a margin of 6.2%.

Key Financial Indicators

【Profitability】The Operating Margin was 7.6%, improving by 212bp from 5.5% in the same period of the previous year, while the Net Margin also increased to 5.7%. The main driver of the improvement in the Gross Margin to 25.5% was the 3.0% increase in cost of sales, which was below the 5.1% revenue growth rate; the SG&A ratio also declined to 17.9%.【Cash Flow Quality】The working capital cycle is extended, with DSO of 78 days, DIO of 108 days, and CCC of 160 days, indicating that inventory and accounts receivable are tying up funds during the profit growth phase.【Investment Efficiency】ROE was 9.3% (annualized), and the DuPont decomposition of Net Margin × Asset Turnover × Financial Leverage also indicates that improved profitability was the primary driver.【Financial Soundness】The Equity Ratio was high at 60.5%, and the Current Ratio was 234.6%; Interest-Bearing Debt represented a conservative capital structure at 24.3% on a Debt/Capital basis. However, Short-Term Borrowings of ¥189.5億円 accounted for 43.6% of Interest-Bearing Debt, indicating somewhat high reliance on short-term liabilities.

Cash Flow Analysis

As individual disclosures from the Statement of Cash Flows are not available, cash flow trends are analyzed based on changes in the balance sheet. Cash and Deposits increased by ¥77.9億円 (+29.7%) YoY to ¥339.8億円, expanding the liquidity buffer. Meanwhile, work in process increased by ¥13.8億円 (+15.1%), and inventory-related balances, including raw materials and finished products, reached ¥386.7億円, suggesting that inventory build-up associated with revenue growth may be tying up a certain amount of funds. Interest-Bearing Debt increased by ¥65.0億円 (+17.6%) to ¥435.0億円; however, with Debt/Capital at 24.3% and Interest Coverage at 20.6x, financing capacity has been maintained. Investment Securities increased by ¥46.5億円 (+25.8%), suggesting that a portion of internally generated funds resulting from improved profitability has also been allocated to increasing investment assets.

Quality of Earnings

The 45.9% growth in Operating Income was driven by the 3.0% increase in cost of sales being below revenue growth and by the containment of SG&A expenses (+1.1%), representing a high-quality improvement rooted in operating activities. Meanwhile, Ordinary Income exceeded Operating Income by ¥24.9億円, primarily due to ¥18.4億円 in equity-method investment gains and ¥4.2億円 in foreign exchange gains, indicating a meaningful degree of reliance on non-operating factors subject to the performance of investees and foreign exchange movements. Extraordinary gains and losses were limited to a net loss of ¥0.2億円, comprising a gain on disposal of ¥0.1億円 and a loss on retirement of ¥0.3億円, resulting in a minor impact on Net Income. Comprehensive Income was ¥189.2億円, substantially exceeding Net Income attributable to owners of the parent of ¥75.0億円. This difference was attributable to other comprehensive income factors, including foreign currency translation adjustments of ¥68.5億円; therefore, it should be noted that the increase in net assets should not be equated with operating earning power itself.

Earnings Forecast and Guidance

Against the full-year Company forecast, Revenue progress was 75.3% (almost in line with the standard benchmark of 75%), Operating Income progress was 85.4%, Ordinary Income progress was 81.6%, and Net Income progress was 76.6%, indicating that profit-related metrics are progressing at a faster pace than Revenue. The amounts required in Q4 are Revenue of ¥432.1億円, Operating Income of ¥17.1億円, Ordinary Income of ¥28.2億円, and Net Income of ¥23.0億円; based on progress to date, Operating Income and Ordinary Income appear to be achievable. The Company’s full-year forecast itself assumes profit growth of 37.7% for Operating Income and 27.2% for Ordinary Income against revenue growth of 4.1%, premised on the continuation of improved profitability.

Shareholder Returns

The full-year dividend forecast is ¥125 per share (an interim dividend of ¥60 and an assumed year-end dividend of ¥65). The forecast Payout Ratio, calculated using the full-year Net Income forecast of ¥98.0億円 and the average number of shares outstanding during the period, is 57.8%, below the general sustainability benchmark of 60%. Given cumulative Q3 Net Income of ¥94.8億円, Retained Earnings of ¥822.6億円, and Cash and Deposits of ¥339.8億円, the Company has considerable capacity to fund dividends. As no disclosure of share repurchase amounts is available, this is evaluated as a Payout Ratio based solely on dividends and is not treated as a Total Return Ratio.

Risk Factors

1. Extension of the Working Capital Cycle: DSO of 78 days, DIO of 108 days, and CCC of 160 days indicate a long cash collection cycle. During the revenue growth phase, inventory and accounts receivable (inventory-related balances of ¥386.7億円 in total and accounts receivable of ¥373.9億円) are tying up funds, increasing the risk of inventory accumulation and delayed collections if demand slows.

2. Reliance on Non-Operating Income: Of Ordinary Income of ¥124.8億円, equity-method investment gains of ¥18.4億円 and foreign exchange gains of ¥4.2億円 constitute the major portion of the amount exceeding Operating Income. If investee performance deteriorates or foreign exchange rates reverse, the growth rates of Ordinary Income and Net Income may not be sustained at the same level as Operating Income.

3. High Proportion of Short-Term Liabilities: Short-Term Borrowings of ¥189.5億円 account for 43.6% of Interest-Bearing Debt of ¥435.0億円, exceeding the general warning level of 40%. Although there is no immediate funding issue due to Cash and Deposits of ¥339.8億円 and the high Current Ratio (234.6%), attention should be paid to rising refinancing costs in a rising interest-rate environment.

Industry Benchmarks (Reference; Compiled by the Company)

Profitability and Returns

Growth and Capital Efficiency

※Source: Compiled by the Company

Key Takeaways from the Earnings Results

1. Operating Income increased 45.9% against a 5.1% increase in Revenue, and the Operating Margin improved by 212bp from 5.5% in the previous year to 7.6%. Improvement in the earnings structure accompanied by cost absorption and fixed-cost leverage has been confirmed.

2. Progress toward the full-year Operating Income forecast was 85.4%, 10.4pt above the standard 75% progress benchmark, indicating rapid progress against the profit plan.

3. The Semiconductors segment recorded an Operating Loss of ¥12.1億円 on revenue of ¥116.2億円, depressing the Company-wide margin, while the Marine segment (27.4% margin) supports high profitability. The difference in profitability among segments will be an important point for understanding the Company’s future structure.

Theoretical Share Price (Reference Value)

Sensitivity: ¥2,589–¥2,735 at ±1% for the Cost of Equity, and ¥2,657–¥2,663 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 quarter-end are used (there is a timing difference from 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 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 discretion and responsibility, after consulting with a professional where necessary.

---End of Report---