EAGLE INDUSTRY (6486) FY2027 Q1 Earnings Report

Quick View

Executive Summary

In addition to higher revenue, Operating Income and Ordinary Income grew at a faster pace, resulting in earnings growth accompanied by margin improvement. Revenue was ¥47.79B (up +12.5% YoY), Operating Income was ¥4.22B (up +40.8%), Ordinary Income was ¥5.77B (up +47.0%), and Net Income attributable to owners of the parent was ¥3.44B (up +32.6%). High-margin areas serving the semiconductor, general industrial machinery, and aerospace markets expanded, while the gross margin improved to 27.1% (24.9% in the same period of the previous year). In addition, equity-method investment income and foreign exchange gains boosted Ordinary Income. Meanwhile, the Automotive and Construction Machinery businesses, which account for approximately half of the sales mix, achieved only +1.0% revenue growth and posted lower Operating Income, indicating a widening earnings gap among segments.

Factors Affecting Business Performance

【Revenue】Revenue was ¥47.79B (up +12.5% YoY). By segment, Automotive and Construction Machinery accounted for the largest share at ¥23.06B (48.3% of the total, YoY +1.0%), but growth was sluggish. General Industrial Machinery generated ¥10.74B (22.5% of the total, +17.8%), Semiconductors ¥6.00B (12.6% of the total, +62.4%), Marine ¥5.47B (11.4% of the total, +13.8%), and Aerospace ¥2.75B (5.8% of the total, +29.4%), driving the increase in revenue. Strong growth in Semiconductors and Aerospace, together with steady expansion in General Industrial Machinery, lifted the overall revenue growth rate.

【Profitability】The gross margin improved by +2.2pt to 27.1% from 24.9% in the previous year, while the SG&A expense ratio increased by +0.4pt to 18.3% from 17.9%. However, the improvement in gross margin more than offset this increase, expanding the Operating Income margin by +1.8pt to 8.8% from 7.1%. Ordinary Income increased to ¥5.77B (+47.0%), driven by equity-method investment income of ¥1.27B (¥0.74B in the previous year) and foreign exchange gains of ¥0.15B; the Ordinary Income margin expanded to 12.1% from 9.2% in the previous year. After deducting income taxes and other taxes of ¥1.58B, consolidated Net Income was ¥4.18B. After deducting Net Income attributable to non-controlling interests of ¥0.74B (¥0.54B in the previous year, +37.0%), Net Income attributable to owners of the parent was ¥3.44B (+32.6%). Segment profit increased significantly in General Industrial Machinery to ¥1.80B (+68.3%), Semiconductors to ¥0.45B (+241.8%), and Aerospace to ¥0.27B (+198.9%). Conversely, Marine declined to ¥1.35B (-10.9%), and Automotive and Construction Machinery declined to ¥0.36B (-42.4%, 1.6% margin). Thus, growth in the high-margin segments offset deterioration in Automotive and Construction Machinery profitability. In conclusion, the company achieved higher revenue and higher profit.

Segment Analysis

General Industrial Machinery was the largest contributor to company-wide profit, generating revenue of ¥10.74B (22.5% of the total) and Operating Income of ¥1.80B (16.8% margin), representing substantial profit growth of +68.3% YoY. Semiconductors generated revenue of ¥6.00B (YoY +62.4%), with its margin improving to 7.5% from approximately 5.5% in the previous year; profit recovered sharply to ¥0.45B (+241.8%). Aerospace also posted notable growth, with revenue of ¥2.75B (+29.4%) and profit of ¥0.27B (+198.9%, 9.9% margin). Marine revenue increased to ¥5.47B (+13.8%), but profit declined to ¥1.35B (-10.9%); although its margin remained the highest among all segments at 24.7%, it decreased from the previous year. Automotive and Construction Machinery revenue was almost flat at ¥23.06B (48.3% of the total, +1.0%), while profit declined to ¥0.36B (-42.4%) and the margin fell to 1.6% from just under 3.0% in the previous year. This segment is the only area of concern amid a structure in which improved profitability in other segments is driving company-wide profit.

Key Financial Metrics

【Profitability】The Operating Income margin improved to 8.8% from 7.1% in the previous year (+1.8pt), the Ordinary Income margin improved to 12.1% from 9.2% (+2.8pt), and the Net Income margin, based on income attributable to owners of the parent, improved to 7.2% from 6.1% (+1.1pt). 【Cash Quality】Cash and deposits were ¥34.62B (¥33.68B in the previous year, +2.8%), indicating a gradual accumulation of cash. However, accounts receivable were ¥37.98B (up +4.7%) and inventories were ¥13.97B (up +9.0%), indicating an expansion in working capital and increased funds tied up in support of revenue growth. 【Investment Efficiency】ROE was 2.9%, while total assets of ¥23.36B increased only +2.2% YoY, indicating gradual improvement in efficiency as earnings growth outpaced asset growth. 【Financial Soundness】The Equity Ratio remained high at 62.3%, while short-term borrowings increased to ¥19.94B (¥15.22B in the previous year, +31.0%). The current ratio declined slightly to 227.7% from 242.5% but remained high, indicating continued strong liquidity.

Cash Flow Analysis

As a cash flow statement was not disclosed, cash trends were assessed based on changes in the balance sheet. Cash and deposits were ¥34.62B, an increase of ¥0.94B from ¥33.68B in the previous year, indicating continued gradual accumulation of funds. Meanwhile, accounts receivable and notes receivable increased to ¥37.98B (¥36.26B in the previous year, +¥1.72B), and inventories increased to ¥13.97B (¥12.82B in the previous year, +¥1.15B). The resulting expansion in working capital associated with higher revenue is exerting pressure on cash generation. This increase in working capital appears to have been funded by short-term borrowings of ¥19.94B (¥15.22B in the previous year, +¥4.72B, +31.0%), suggesting that rising working-capital requirements during the revenue growth phase are manifesting as increased reliance on short-term funding. Long-term borrowings decreased to ¥20.25B from ¥22.95B in the previous year, indicating a slight shift in the maturity mix toward short-term funding.

Earnings Quality

Ordinary Income of ¥5.77B comprises Operating Income of ¥4.22B plus equity-method investment income of ¥1.27B (¥0.74B in the previous year), foreign exchange gains of ¥0.15B, and other non-operating income. Although non-operating income was not excessive at 3.6% of revenue, it was one factor behind Ordinary Income growth (+47.0%) exceeding Operating Income growth (+40.8%). Extraordinary items were minor, comprising extraordinary income of ¥0.002B and extraordinary losses of ¥0.011B (loss on disposal of fixed assets), indicating virtually no impact from temporary factors. Against pretax income of ¥5.76B, the effective tax rate after deducting income taxes and other taxes of ¥1.58B was 27.4%, up from 20.1% in the same period of the previous year. This fluctuation in the tax burden was one factor contributing to the difference between consolidated Net Income (¥4.18B) and Ordinary Income. After deducting Net Income attributable to non-controlling interests of ¥0.74B (¥0.54B in the previous year, +37.0%), Net Income attributable to owners of the parent was ¥3.44B. The difference from Ordinary Income was primarily attributable to tax expenses and non-controlling interests, with no unusual accounting distortions identified. Comprehensive income was ¥5.88B (¥5.08B attributable to owners of the parent), exceeding Net Income attributable to owners of the parent of ¥3.44B due to a positive contribution of ¥1.62B from foreign currency translation adjustments.

Earnings Forecasts and Guidance

Progress against the full-year plan was 23.9% for Revenue (¥47.79B/¥200.00B), 26.4% for Operating Income (¥4.22B/¥16.00B), and 28.9% for Ordinary Income (¥5.77B/¥20.00B), with profit progress exceeding the standard Q1 benchmark of 25%. Progress toward the full-year forecast of ¥12.0B in Net Income attributable to owners of the parent was also 28.7% (¥3.44B/¥12.0B), confirming that earnings are ahead of schedule. The company revised its earnings forecasts during the quarter, apparently reflecting a review based primarily on an improved mix in General Industrial Machinery and Semiconductors. Effective October 1, 2026, the company plans to establish a joint holding company through a share transfer with NOK Corporation; performance trends from the second half onward will also be related to the progress of this management integration.

Shareholder Returns

An interim dividend of ¥70 was determined, an increase of +16.7% from the ¥60 dividend in the same period of the previous year. However, because a management integration with NOK Corporation through the establishment of a joint holding company by share transfer is scheduled for October 2026, the year-end dividend is currently undecided. The payout ratio, calculated as the interim dividend of ¥70 divided by the full-year forecast EPS of ¥262.89, is 26.6% on a reference basis. Since the year-end dividend is undecided, the annual payout ratio cannot be calculated. Given the financial foundation represented by an Equity Ratio of 62.3% and a current ratio of 227.7%, constraints on payment of the interim dividend itself appear limited.

Risk Factors

1. Declining profitability in the Automotive and Construction Machinery segment: Against revenue of ¥23.06B (48.3% of the total, YoY +1.0%), Operating Income declined to ¥0.36B (YoY -42.4%), with the margin falling to 1.6%. Delays in passing through price increases and higher costs are weighing on the company-wide margin.

2. Increased reliance on short-term funding: Short-term borrowings increased to ¥19.94B (¥15.22B in the previous year, +31.0%), increasing their share of current liabilities. The expansion in working capital due to higher accounts receivable and inventories is the underlying factor, and a potential increase in funding costs if the interest-rate environment changes warrants attention.

3. Reliance on non-operating income and expenses: Of Ordinary Income of ¥5.77B, equity-method investment income of ¥1.27B and foreign exchange gains of ¥0.15B made significant contributions. Performance at investee companies and foreign exchange fluctuations could therefore cause volatility in Ordinary Income.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The Operating Income margin was approximately in line with the industry median, while the Net Income margin exceeded the industry median by +1.7pt.

Growth and Capital Efficiency

The revenue growth rate exceeded the industry median by +6.2pt and was positioned near the upper bound of the IQR.

※Source: Compiled by the Company

Key Takeaways from the Results

1. The improved mix toward high-margin segments—General Industrial Machinery, Semiconductors, and Aerospace—expanded the Operating Income margin to 8.8% from 7.1% in the previous year. The primary driver was the improvement in gross margin (+2.2pt), indicating a qualitative improvement in the earnings structure.

2. Although the Automotive and Construction Machinery segment accounts for 48.3% of the sales mix, its Operating Income margin remained at 1.6% and declined YoY, widening the profitability gap with other segments. Correcting the profitability of this segment is a structural issue for sustained improvement in company-wide earnings.

3. While short-term borrowings increased +31.0% YoY, the current ratio declined slightly to 227.7% from 242.5% in the previous year, confirming an expansion in working capital associated with higher revenue and a change in the funding structure. With the management integration with NOK scheduled for October 2026, capital allocation and financial policy trends will be key areas of focus.

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 period). It is not a forecast of the market share price or a recommendation to take any specific investment action.

Sensitivity: ¥2,859–¥3,027 at ±1% for the cost of equity, and ¥2,940–¥2,941 at ±0.1 for ω.

Notes:

• Because 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 versus the full-year forecast.

(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, after consulting a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2027 Q1 was a strong earnings start, with revenue growth and a substantially larger operating-profit increase, although working-capital efficiency and the funding mix warrant monitoring. Revenue increased 12.5% YoY to ¥47.79bn. Operating income rose 40.8% to ¥4.22bn, materially outpacing sales growth. Ordinary income increased 47.0% to ¥5.77bn, supported by a ¥1.74bn non-operating income contribution. Profit attributable to owners of parent grew 32.6% to ¥3.44bn, equivalent to EPS of ¥75.62. Gross margin expanded to 27.1% from 25.0% a year earlier, an improvement of approximately 210bp. Operating margin rose to 8.8% from 7.1%, an improvement of approximately 180bp, demonstrating favorable gross-profit conversion. SG&A expense increased 14.8% YoY to ¥8.74bn, modestly faster than revenue growth, and the SG&A-to-sales ratio rose by roughly 40bp to 18.3%. Therefore, the margin improvement was driven principally by cost of sales leverage rather than overhead discipline. General industrial machinery, semiconductor, marine and aerospace businesses all increased segment profit, while automotive and construction machinery profit declined despite slightly higher sales. Marine was the largest operating-income contributor in Q1, contributing ¥1.35bn, or about 32% of aggregate segment profit. Semiconductor operations shifted from a ¥0.32bn segment loss to a ¥0.45bn profit, representing the most significant segmental turnaround. Ordinary income exceeded operating income by ¥1.55bn, with equity-method earnings of ¥1.27bn and foreign-exchange gains of ¥0.15bn among identifiable contributors. The effective tax rate based on consolidated profit before tax was 27.4%, but the tax-burden metric based on profit attributable to owners was 0.597 because a portion of consolidated earnings belongs to non-controlling interests. The FY2027 forecast implies Q1 progress of 23.9% for revenue, 26.4% for operating income, 28.9% for ordinary income and 28.7% for profit attributable to owners, placing profits modestly ahead of a standard 25% first-quarter run rate. Management has revised its forecast, and the planned October 2026 business integration with NOK makes execution, funding and final shareholder-return terms important forward variables.

Profitability Analysis

Annualized DuPont ROE is 9.4%, comprising a 7.2% net profit margin, 0.818x asset turnover and 1.60x financial leverage. The primary Q1 improvement is profitability rather than balance-sheet leverage: operating income grew 40.8% versus 12.5% revenue growth, and gross margin expanded by approximately 210bp. The annualized 0.818x asset-turnover level is moderate for a manufacturer with PPE representing 27.3% of assets and sizeable working-capital requirements. Financial leverage of 1.60x is controlled and is not the principal source of ROE. Operating leverage was favorable, as gross profit rose 22.1% to ¥12.96bn while SG&A rose 14.8%, producing 40.8% operating-income growth. However, SG&A growth still exceeded sales growth by 2.3 percentage points, raising the SG&A ratio to 18.3% from approximately 17.9%; sustained margin expansion requires this relationship to reverse or be offset by further gross-margin gains. The EBIT margin was 8.8%, within the stated 8-15% good range, while the 7.2% net margin is also within the 5-10% good range. Interest coverage of 25.13x indicates that financing cost is not constraining earnings. JGAAP goodwill is only ¥0.05bn and goodwill equals effectively 0% of equity, so goodwill amortization or impairment is not a material distortion to operating-profit comparability.

Growth Assessment

Growth was broad based in revenue terms. Automotive and construction machinery revenue rose 1.0% YoY to ¥23.02bn, but segment profit fell 42.4% to ¥0.36bn and margin compressed from 2.8% to 1.6%, making this the key earnings weak point despite being the largest sales business. General industrial machinery revenue increased 17.8% to ¥10.68bn and segment profit rose 68.3% to ¥1.80bn; its margin expanded to 16.9% from 11.7%. Semiconductor revenue grew 58.8% to ¥5.87bn and the segment returned to a ¥0.45bn profit from a ¥0.32bn loss, lifting margin to 7.6%. Marine revenue increased 13.8% to ¥5.47bn, while segment profit declined 10.9% to ¥1.35bn; even so, its 24.7% margin remained the highest among reported segments and makes it the Q1 core business by operating-income contribution. Aerospace revenue rose 29.4% to ¥2.75bn and segment profit nearly tripled to ¥0.27bn, with margin improving to 9.9%. The mix shift toward general industrial machinery, semiconductor and aerospace businesses supported the consolidated margin expansion, partly offsetting the automotive and construction machinery margin decline. The full-year forecast calls for 12.7% revenue growth to ¥200.0bn and 18.8% operating-income growth to ¥16.0bn. Q1 operating-income progress is 1.4 percentage points above the standard 25% run rate, while ordinary-income and attributable-profit progress are 3.9 and 3.7 percentage points ahead, respectively. This supports the revised outlook at this early stage, but the lower automotive and construction machinery profitability and the semiconductor cycle remain central determinants of whether the first-quarter margin level can persist.

Financial Health

Liquidity is strong, with a 227.7% current ratio, 203.1% quick ratio and ¥72.55bn of working capital. Cash and deposits of ¥34.62bn exceed short-term loans of ¥19.94bn by 1.74x, providing immediate refinancing capacity. Total interest-bearing debt is ¥40.19bn against total equity of ¥145.65bn, resulting in a conservative 0.60x debt-to-equity ratio and 21.6% debt-to-capital ratio. Net debt is limited at approximately ¥5.57bn after cash. Interest coverage of 25.13x further indicates substantial debt-service capacity. The refinancing-risk alert is nevertheless relevant: short-term loans increased 31.0% YoY, or ¥4.72bn, to ¥19.94bn, and short-term debt represents 49.6% of total debt, above the 40% alert threshold. The root cause is a shift toward short-term borrowing while long-term loans declined to ¥20.25bn from ¥22.95bn. This is manageable in the present context because current assets exceed current liabilities by ¥72.55bn and cash alone covers short-term borrowings, but it increases exposure to bank refinancing conditions and short-term interest-rate movements. Defined-benefit liabilities of ¥6.73bn are a meaningful long-term obligation, though modest relative to equity. Investment securities of ¥23.74bn, equal to 10.2% of assets, provide balance-sheet value but introduce market-value sensitivity through valuation and translation reserves.

Notable B/S Changes

Short-term loans: +¥4.72bn (+31.0%) to ¥19.94bn - funding has shifted toward short-term debt while long-term loans declined, increasing refinancing sensitivity despite strong cash coverage. Investment securities: +¥1.61bn (+7.2%) to ¥23.74bn - now 10.2% of total assets, maintaining exposure of equity and comprehensive income to market-price movements.

Cash Flow Quality

Working-capital indicators point to a potential cash-conversion constraint. Annualized DSO is 73 days, above the 60-day warning threshold, indicating comparatively slow collection of manufacturing receivables. Annualized inventory days are 109 days, above the 90-day warning threshold, indicating a substantial production and inventory funding requirement. The annualized cash conversion cycle is 154 days, exceeding the 120-day warning threshold. The root cause of these alerts is the combination of lengthy receivable collection and inventory holding periods relative to supplier-credit days. This profile can be typical to a degree for a diversified sealing-products manufacturer serving automotive, industrial machinery, semiconductor, marine and aerospace customers, where production lead times and customer qualification cycles can extend working-capital duration. However, the impact is that revenue growth may absorb cash and increase reliance on short-term borrowing if inventories or receivables rise faster than sales. The short-term-loan increase is consistent with this balance-sheet funding sensitivity, although cash liquidity remains ample. Finished goods were ¥13.97bn, raw materials ¥16.37bn and work in process ¥11.07bn, illustrating inventory exposure across the production cycle. Improvement in DSO, inventory days and the cash conversion cycle would strengthen the conversion of the Q1 profit improvement into internally generated liquidity.

Dividend Sustainability

The announced interim dividend is ¥70 per share. Relative to Q1 EPS of ¥75.62, the interim payment alone corresponds to approximately 93% of first-quarter EPS, although a quarterly EPS comparison is not an appropriate measure of annual dividend capacity. Relative to the FY2027 EPS forecast of ¥262.89, the announced interim dividend represents approximately 26.6% of forecast EPS. The year-end dividend is undetermined because the company plans to establish a joint holding company with NOK through a share transfer effective 1 October 2026. Balance-sheet liquidity is strong, with ¥34.62bn of cash and deposits, while net debt is low at approximately ¥5.57bn. The ability to sustain shareholder distributions will depend on cash realization from the elevated 154-day annualized cash conversion cycle and on the final capital-allocation policy of the post-integration holding company. The disclosed interim dividend appears supportable against forecast earnings and liquidity, but a full-year payout ratio cannot be determined until the year-end dividend is set.

Risk Assessment

Business risks include Automotive and construction machinery: revenue increased only 1.0% YoY while segment profit fell 42.4% and margin declined to 1.6%, creating downside risk if weak profitability persists in the largest revenue segment., Semiconductor cyclicality: the segment's revenue rose 58.8% and it returned to profit, but semiconductor capital-spending demand can be volatile; the Q1 recovery may not be linear through the year., Marine earnings: marine remained the largest Q1 operating-profit contributor at ¥1.35bn, but segment profit declined 10.9% despite 13.8% sales growth, indicating margin sensitivity in a key profit pool., Foreign-exchange exposure: ¥0.15bn of FX gains contributed to non-operating income; currency movements can affect reported earnings and global manufacturing competitiveness., October 2026 integration with NOK: execution of the planned joint holding-company formation may create organizational, systems, customer and capital-allocation transition risks..

Financial risks include Refinancing risk: short-term loans rose 31.0% YoY to ¥19.94bn and short-term debt is 49.6% of total debt. Liquidity is ample today, but a higher short-term funding share increases sensitivity to refinancing availability and rates., Working-capital funding risk: annualized DSO of 73 days, inventory days of 109 days and a 154-day cash conversion cycle can tie up cash as sales expand., Investment-security valuation risk: investment securities are ¥23.74bn, or 10.2% of total assets, exposing equity and comprehensive income to market-price changes..

Key concerns include The HIGH_TAX_BURDEN alert reflects a 0.597 tax-burden metric, below the 0.60 threshold. Its root cause is the use of attributable profit after non-controlling interests against profit before tax, rather than an unusually high consolidated cash tax rate; the consolidated effective tax rate is 27.4%. The impact is mainly on comparability of owner-level earnings conversion, not an indication of a 40% consolidated statutory tax charge., The HIGH_RECEIVABLE_DAYS alert reflects annualized DSO of 73 days. This is above the manufacturing benchmark and can weaken operating cash conversion; collection trends should be monitored alongside sales growth., The HIGH_INVENTORY_DAYS alert reflects annualized DIO of 109 days. This increases exposure to demand changes, product-mix shifts and potential inventory obsolescence, particularly in cyclical semiconductor-related demand., The LONG_CCC alert reflects the combined 154-day annualized cash conversion cycle. It is the most direct indicator that reported profit growth may require continued balance-sheet funding unless collections and inventory turns improve..

Investment Implications

Key takeaways include Q1 operating income grew 40.8% YoY, supported by approximately 180bp operating-margin expansion to 8.8%., Profitability gains were broad based outside automotive and construction machinery, with a semiconductor turnaround and strong general industrial machinery earnings., Marine generated the largest Q1 segment operating profit, but its profit decline despite revenue growth should be monitored., The balance sheet is liquid and conservatively capitalized, but the debt mix has shifted toward short-term borrowing., Elevated receivable and inventory days make cash conversion the principal financial-quality issue., The NOK integration and the undetermined year-end dividend make future capital allocation and shareholder-return structure key variables..

Metrics to watch include Automotive and construction machinery segment margin and operating-profit recovery, Semiconductor segment order momentum and profitability durability, Marine segment margin versus its 24.7% Q1 level, Annualized DSO of 73 days, inventory days of 109 days and cash conversion cycle of 154 days, Short-term loans, short-term debt ratio and refinancing terms, Progress against FY2027 forecast: Q1 revenue 23.9%, operating income 26.4%, ordinary income 28.9% and attributable profit 28.7%, Terms and execution milestones of the NOK joint holding-company formation.

Regarding relative positioning, The company combines good-range annualized ROE of 9.4%, an 8.8% operating margin and conservative 0.60x debt-to-equity with a manufacturing working-capital cycle that is materially longer than stated efficiency benchmarks. Its negligible goodwill and low intangible-asset exposure reduce M&A-related accounting and impairment risk, while segment diversification provides offsetting earnings drivers but also exposes results to automotive, industrial, semiconductor, marine and aerospace cycles.