KOKUSAI ELECTRIC (6525) FY2026 Q3 Earnings Report

Quick View

Executive Summary

The company reported lower revenue and lower profit, with profit contracting more sharply than revenue; the decline in margins is the primary point of focus. Revenue was ¥1,730.6B, essentially flat year on year at -0.9%, while Operating Income declined substantially to ¥325.2B (-18.1%) and Net Income to ¥228.2B (-12.4%). The Operating Income margin was 18.8%, approximately 4pt lower than approximately 22.7% in the same period last year. While the gross margin was maintained, the increase in the SG&A ratio pressured profitability. Progress against the full-year forecast was 75.2% for Revenue, 83.8% for Operating Income, and 81.8% for Net Income, indicating a conservative plan that assumes a significant decline in profitability in Q4.

Factors Affecting Financial Performance

【Revenue】Revenue was ¥1,730.6B, essentially flat with a 0.9% year-on-year decline. Progress against the full-year forecast of ¥2,300.0B was 75.2%, broadly in line with the plan. Cost of sales was ¥1,006.8B, representing a cost ratio of 58.2%, slightly higher than the prior-year cost ratio of 56.4%. Gross profit was ¥723.8B, and the gross margin declined slightly to 41.8% from 43.6% in the prior year.

【Profit and Loss】Operating Income declined 18.1% year on year to ¥325.2B, representing a substantially larger decline than the decrease in revenue. SG&A expenses were ¥401.7B, or 23.2% of Revenue, up from ¥36.6B and 21.0% of Revenue in the prior year. Both the decline in the gross margin and the increase in the SG&A ratio contributed to the decline in Operating Income. Profit Before Tax was ¥315.7B, down 19.4% year on year, while Net Income was ¥228.2B, down 12.4%. The lighter effective tax burden compared with the prior year contributed to the smaller decline in Net Income. In conclusion, the results are classified as lower revenue and lower profit.

Segment Analysis

Segment information was not included in the disclosed data.

Key Financial Metrics

【Profitability】The Operating Income margin was 18.8%, the Net Income margin was 13.2%, and the gross margin was 41.8%, all of which remained at high levels; however, the Operating Income margin declined substantially from approximately 22.7% in the same period last year. ROE was 10.7%, decomposed into a Net Income margin of 13.2% × total asset turnover of 0.49x × financial leverage of 1.65x.【Cash Flow Quality】Operating Cash Flow (OCF) was ¥283.97B, or 1.24x Net Income of ¥228.22B, indicating strong cash backing for earnings.【Investment Efficiency】Total asset turnover remained at 0.49x, with inventory of ¥927.6B, or 26.3% of total assets, being the primary factor suppressing capital efficiency.【Financial Soundness】With an Equity Ratio of 60.4%, a current ratio of approximately 220%, cash of ¥477.3B, and short-term borrowings of ¥113.6B, the financial foundation is stable.

Cash Flow Analysis

Operating Cash Flow was ¥283.97B, up 37.5% year on year and exceeding Net Income of ¥228.22B. OCF was reached after deducting corporate income taxes paid of ¥172.80B, interest paid of ¥4.87B, and other items from operating cash flow subtotal of ¥459.60B. A ¥75.0B decrease in trade receivables contributed to cash inflows, while a ¥78.75B increase in inventory offset that effect. Investing Cash Flow was -¥119.9B, primarily consisting of ¥100.0B in capital expenditures. Financing Cash Flow was -¥151.3B, mainly reflecting dividend payments of ¥85.2B. Free Cash Flow (OCF + Investing Cash Flow) was ¥164.0B, maintaining sufficient cash-generating capacity to fund capital expenditures and dividends. Cash and cash equivalents had accumulated to ¥477.3B, indicating a high degree of financial flexibility.

Earnings Quality

OCF exceeded Net Income, indicating that accruals—the divergence between accrual-based earnings and cash earnings—were limited and that earnings quality was sound. Financial expenses of ¥12.9B exceeded financial income of ¥3.4B, but their ratio to Operating Income was limited, suggesting a small impact on the recurring earnings structure. No temporary factors identifiable as extraordinary gains or losses were clear from the disclosed data, and the reduction from Profit Before Tax to Net Income was primarily attributable to the ¥87.5B corporate income tax burden. Meanwhile, the accumulation of ¥927.6B in inventory could lead to future impairment-loss risk or earnings volatility during an inventory adjustment phase. Therefore, inventory turnover trends should also be reviewed when assessing recurring earnings capacity.

Earnings Forecast and Guidance

The full-year company forecast is Revenue of ¥2,300.0B, Operating Income of ¥388.0B (-24.4% year on year), and Net Income of ¥279.0B (-22.5%). Cumulative progress through Q3 was 75.2% for Revenue, 83.8% for Operating Income, and 81.8% for Net Income, with Operating Income and Net Income progressing above the standard 75% level. Based on this progress, the Revenue and profit levels required in Q4 assume lower margins than those achieved during the cumulative period. The company can therefore be interpreted as having adopted a conservative plan that incorporates a decline in margins toward the second half of the fiscal year.

Shareholder Returns

The Q2 dividend was ¥18.00 per share, and the full-year forecast dividend is ¥36.00. Based on forecast EPS of ¥119.50, the forecast Payout Ratio is approximately 30.1%, a sustainable level below 60%. Dividend payments shown in the cash flow statement were ¥85.2B, and coverage by Free Cash Flow of ¥164.0B was approximately 1.9x, indicating sufficient coverage from a cash outflow perspective as well. No expenditures for share repurchases were identified in the current-period data, and shareholder returns are centered on dividends.

Risk Factors

1. Demand fluctuation and product mix risk: While Revenue declined only 0.9% year on year, Operating Income declined 18.1%, confirming the high sensitivity of profit to fluctuations in demand and product mix.

2. Inventory efficiency risk: Inventory was ¥927.6B, accounting for 26.3% of total assets, and increased by +¥78.75B from the prior year. The high inventory level could lead to impairment losses during a slowdown in demand or additional working capital requirements.

3. Goodwill and intangible asset impairment risk: Goodwill of ¥590.6B, or 27.8% of net assets, and intangible fixed assets of ¥513.2B, or 14.6% of total assets, were recorded. Although these are not currently at warning levels, impairment risk should be monitored if the profitability of acquisition-related businesses declines.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

The Company's Operating Income margin and Net Income margin both substantially exceed the industry median, placing it in a superior position within the industry in terms of profitability.

Growth and Capital Efficiency

The Revenue growth rate is below the industry median, placing the Company at a disadvantage within the industry in terms of top-line growth.

※Source: Compiled by the Company

Key Points from the Earnings Results

1. The Operating Income margin declined by approximately 4pt year on year, due to both a decline in the gross margin and an increase in the SG&A ratio. Whether this decline is attributable to front-loaded temporary expenses or a structural change in earnings capacity should be confirmed through future quarterly trends.

2. Inventory accounts for 26.3% of total assets and continues to increase from the prior year. OCF exceeds Net Income, providing strong cash backing for earnings, but the high inventory level warrants close monitoring as a factor affecting future working capital efficiency and cash flow volatility.

3. While progress in Operating Income against the full-year forecast is high at 83.8%, the company plan assumes a decline in margins in Q4, indicating a conservative view of the demand and cost environment in the second half of the fiscal year.

Theoretical Share Price (Reference Value)

Sensitivity: ¥1,015–¥1,075 at a cost of equity of ±1%, and ¥1,041–¥1,049 at ω of ±0.1.

Notes:

• 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 values based solely on publicly disclosed data; these are not forecasts of the market share price or recommendations of specific investment actions, and do 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 and, where necessary, after consulting with a professional advisor.

---End of Report---

---

AI Financial Analysis

Executive Summary

KOKUSAI ELECTRIC’s FY2026 Q3 cumulative result was profitable and cash-generative, but demonstrated material margin compression despite broadly stable revenue. Revenue declined 0.9% year on year to ¥173.1bn. Operating income declined 18.1% to ¥32.5bn, substantially underperforming the top line. Net income attributable to owners declined 12.4% to ¥22.8bn. Gross profit fell 5.1% to ¥72.4bn, and the gross margin contracted by 181bp to 41.8% from 43.6% a year earlier. SG&A expense rose 9.9% to ¥40.2bn while revenue declined, lifting the SG&A-to-revenue ratio by 223bp to 23.2%. Consequently, operating margin compressed by 395bp to 18.8% from 22.7%. Net margin declined by 173bp to 13.2%, but remained above the 10% threshold generally associated with strong profitability. Finance costs rose to ¥1.29bn from ¥0.84bn, contributing to profit-before-tax declining 19.4%, faster than the 18.1% operating-income decline. The effective tax rate improved to 27.7% from approximately 33.5% in the prior period, which moderated the net-income decline. Operating cash flow was robust at ¥28.4bn and exceeded net income by 1.24x, supporting the quality of reported earnings. Free cash flow was ¥16.4bn after ¥10.0bn of capital expenditure and covered the reported dividend requirement by 3.83x. Inventory increased 11.5% year on year to ¥92.8bn, and the reported 252-day inventory cycle remains the central operational and cash-conversion concern. The full-year operating-income forecast of ¥38.8bn implies a notably lower Q4 operating contribution of approximately ¥6.3bn, versus ¥32.5bn accumulated through Q3, indicating management expects continued softness or a conservative forecast posture. Q3 cumulative sales progress is 75.2% of the full-year target, closely aligned with the normal 75% seasonal benchmark, while operating-income progress is 83.8% and net-income progress is 81.8%. Balance-sheet leverage remains conservative, with a 60.4% equity ratio, debt-to-equity of 0.65x, and debt-to-capital of 19.8%. Overall, the near-term investment debate centers on whether high inventories convert into shipments and whether gross-margin and SG&A pressure can normalize without impairing cash generation.

Profitability Analysis

The reported annualized ROE is 14.3%, decomposed into a 13.2% net profit margin, 0.655x asset turnover, and 1.65x financial leverage. Profitability is principally supported by a strong net margin and moderate balance-sheet leverage rather than high asset turnover. The most significant year-on-year movement evident in the P&L is margin compression: operating margin fell 395bp to 18.8%, larger than the 0.9% revenue decline would imply. Gross-margin contraction of 181bp indicates weaker production absorption, pricing/mix pressure, higher input costs, or a combination of these factors. SG&A deleveraging was also material, as SG&A rose 9.9% while sales declined 0.9%, raising the SG&A ratio to 23.2% from 21.0%. This unfavorable operating leverage explains why operating income declined 18.1%, far faster than sales. Despite this deterioration, the 18.8% EBIT margin remains above the 15% benchmark for excellent profitability. The five-factor DuPont tax burden was 0.723, consistent with a normal effective tax burden, while the interest burden was 0.971, showing that finance costs have only a limited impact on EBIT conversion. Finance costs nevertheless increased 53.0% year on year, so further debt-cost pressure could increasingly weigh on earnings. The 13.2% net margin remains strong, but the decline from approximately 14.9% in the prior-year period confirms that earnings pressure extends below the operating line. The reported annualized ROE of 14.3% is good but slightly below the 15% level generally regarded as excellent. Sustained recovery in ROE requires a reversal in gross-margin pressure and better SG&A absorption, because leverage is appropriately restrained and should not be the primary source of incremental returns.

Growth Assessment

Revenue of ¥173.1bn was down 0.9% year on year, indicating a broadly flat demand environment through Q3. The much steeper 18.1% decline in operating income shows that current earnings growth is constrained by cost and mix rather than revenue alone. Inventories rose ¥9.6bn year on year while sales contracted, which raises the importance of subsequent shipment conversion and inventory composition. Contract liabilities increased 23.2% to ¥27.7bn, providing some evidence of customer commitments or advance payments that may support future revenue conversion. Full-year revenue guidance is ¥230.0bn, and Q3 cumulative progress of 75.2% is in line with the standard 75% benchmark. Full-year operating-income guidance is ¥38.8bn, with cumulative progress at 83.8%, 8.8 percentage points ahead of the standard seasonal pace but not beyond the 10-point exception threshold. Full-year net-income guidance is ¥27.9bn, and cumulative progress is 81.8%, 6.8 percentage points ahead of the standard pace. The forecast implies Q4 revenue of approximately ¥56.9bn, operating income of ¥6.3bn, and net income of ¥5.1bn. This implied Q4 operating margin of about 11.0% is materially below the Q3 cumulative 18.8% margin, making the exit-rate margin assumption a key issue. Growth quality is supported by operating cash flow exceeding net income, but future growth quality depends on converting inventory into sales without additional price concessions or inventory write-downs. As a semiconductor manufacturing-equipment supplier, the company remains exposed to customers’ wafer-fab equipment spending cycles, memory and logic capital-expenditure timing, and customer acceptance schedules.

Financial Health

Financial health is sound on reported balance-sheet measures. Total equity increased 8.5% year on year to ¥212.8bn, and the equity ratio improved to 60.4% from 57.4%. Interest-bearing debt was ¥52.7bn, equivalent to debt-to-equity of 0.65x and debt-to-capital of 19.8%, both conservative relative to stated covenant benchmarks. Cash and cash equivalents were ¥47.7bn, covering short-term loans of ¥11.4bn by approximately 4.2x. Current assets of ¥179.5bn exceeded estimated current liabilities of ¥81.5bn, producing a calculated current ratio of approximately 2.20x. Cash plus trade receivables of ¥83.9bn also exceeded estimated current liabilities, implying a calculated quick ratio of approximately 1.03x. Accordingly, there is no apparent maturity mismatch between short-term debt and current assets. Long-term loans declined ¥5.5bn year on year to ¥41.3bn, while short-term loans were essentially unchanged. Lease liabilities totalled ¥3.16bn, a modest additional fixed obligation relative to equity and cash flow. Goodwill represented 27.8% of equity and 16.8% of total assets, remaining below the 30% goodwill-to-equity benchmark but still requiring preservation of acquired-business cash flows. The liquidity-stress quality alert showing cash-to-short-term-debt of 0.00x is not corroborated by the reported ¥47.7bn cash balance and ¥11.4bn short-term-loan balance; on those reported items, coverage is approximately 4.2x. Its likely root cause is a classification or calculation convention within the alert, rather than an actual absence of cash. The practical impact is limited based on the reported balance sheet, although investors should continue to monitor total current financial liabilities and inventory monetization rather than relying on that alert in isolation.

Notable B/S Changes

Inventories: +¥9.6bn (+11.5%) to ¥92.8bn - inventory increased despite a 0.9% revenue decline; the reported 252-day DIO and 238-day cash conversion cycle make shipment conversion and obsolescence risk key monitoring items. Accounts receivable: -¥6.7bn (-11.2%) to ¥36.2bn - lower receivables supported ¥7.5bn of operating-cash-flow inflow and partly offset the inventory build. Contract liabilities: +¥5.2bn (+23.2%) to ¥27.7bn - potentially supportive of future revenue conversion, subject to customer acceptance and delivery timing. Property, plant and equipment: +¥5.0bn (+10.7%) to ¥51.9bn - consistent with continued manufacturing-capacity or equipment investment alongside ¥10.0bn of capital expenditure. Long-term loans: -¥5.5bn (-11.8%) to ¥41.3bn - deleveraging improved financial flexibility and contributed to the lower debt burden. Total equity: +¥16.7bn (+8.5%) to ¥212.8bn - retained earnings growth and positive comprehensive income increased the equity ratio to 60.4% from 57.4%. Goodwill: unchanged at ¥59.1bn, representing 27.8% of equity - within the stated healthy benchmark but sufficiently material to require continuing impairment-risk monitoring.

Cash Flow Quality

Cash-flow quality was strong in the FY2026 Q3 cumulative period. Operating cash flow was ¥28.4bn, exceeding net income of ¥22.8bn by 1.24x, above the 1.0x high-quality benchmark and not indicative of weak cash realization of earnings. The accruals ratio was negative 1.6%, also supportive of earnings quality because cash generation exceeded accounting profit. Operating cash flow benefited from a ¥7.5bn reduction in receivables, indicating improved customer cash collection or timing of billings. Payables increased by only ¥0.2bn, so operating cash flow was not materially supported by stretching supplier payments. Inventory absorbed ¥7.9bn of operating cash flow, consistent with the increase in balance-sheet inventories and highlighting that working capital remains inventory-intensive. Income taxes paid were substantial at ¥17.3bn and reduced conversion from the ¥46.0bn operating-cash-flow subtotal to reported OCF. Capital expenditure was ¥10.0bn and intangible-asset purchases were ¥2.1bn, resulting in free cash flow of ¥16.4bn. Free cash flow therefore remained positive after growth and maintenance investment, and it exceeded cash dividends paid of ¥8.5bn. The reported 252-day DIO alert is a material concern because it indicates a large amount of capital tied up in production and inventory. In semiconductor manufacturing equipment, longer inventory and acceptance cycles can be structurally higher than in conventional discrete manufacturing, but 252 days is still well above the provided 90-day warning level. The reported 238-day cash conversion cycle is similarly elevated versus the 120-day warning threshold. The root cause is primarily inventory intensity, rather than poor receivable collection or aggressive extension of payables. The impact is higher exposure to demand deferrals, product-specification changes, obsolescence, and future cash-flow volatility if shipments or customer acceptance are delayed.

Dividend Sustainability

Dividend sustainability appears strong on the available figures. The reported payout ratio is 18.8%, well below the 60% sustainability benchmark. The reported free-cash-flow coverage is 3.83x, indicating that current dividends are comfortably funded by internally generated cash after capital expenditure. Cash dividends paid were ¥8.5bn against free cash flow of ¥16.4bn in the cumulative period. The full-year forecast calls for DPS of ¥36.0 and EPS of ¥119.5, implying a prospective dividend payout ratio of approximately 30.1%. This prospective level remains conservative and leaves capacity for capital investment, debt servicing, and working-capital requirements. Retained earnings of ¥184.5bn further support financial flexibility. Dividend durability nevertheless depends on maintaining positive free cash flow during the semiconductor-equipment cycle, particularly given the elevated inventory balance and implied lower Q4 profitability. No conclusion on share-repurchase-adjusted shareholder returns is necessary for the current period because no current-period repurchase amount is provided.

Risk Assessment

Business risks include Semiconductor capital-equipment cyclicality: customer wafer-fab investment, especially memory and logic spending, can change rapidly and affect order timing, installation, and acceptance., Inventory conversion risk: inventories rose 11.5% year on year to ¥92.8bn while revenue declined 0.9%; the 252-day DIO alert indicates exposure to delayed shipments, product-mix changes, and potential valuation pressure., Margin-recovery risk: gross margin fell 181bp and SG&A-to-sales rose 223bp, producing a 395bp operating-margin decline; restoring earnings requires improved factory utilization, pricing/mix, or cost absorption., Customer acceptance and working-capital risk: the reported 238-day cash conversion cycle means that changes in delivery or acceptance schedules can have an outsized effect on cash generation., Technology and competitive risk: semiconductor process-node transitions and customer requirements can require continued investment and can alter the competitiveness of deposition and process-equipment offerings..

Financial risks include Finance-cost risk: finance costs increased to ¥1.29bn from ¥0.84bn, although the 0.971 interest burden, 0.65x debt-to-equity ratio, and 19.8% debt-to-capital ratio indicate manageable current leverage., Goodwill and intangible-asset risk: goodwill of ¥59.1bn equals 27.8% of equity, while intangibles represent 14.6% of assets; impaired acquired-business cash flows could create future impairment exposure., Liquidity alert interpretation: the flagged 0.00x cash-to-short-term-debt ratio is inconsistent with reported cash and short-term loans, but monitoring of current financial liabilities remains prudent..

Key concerns include High inventory days are the highest-priority operational concern because the 252-day level is materially above both the 60-day manufacturing benchmark and the 90-day warning threshold., The 238-day cash conversion cycle is also a high-priority concern, as it increases funding needs and sensitivity to shipment timing., The operating-income decline of 18.1% versus a 0.9% sales decline demonstrates unfavorable operating leverage and requires evidence of margin stabilization., The full-year forecast implies a Q4 operating margin of approximately 11.0%, materially below the 18.8% Q3 cumulative margin, making guidance execution and forecast conservatism important to assess..

Investment Implications

Key takeaways include Profitability remains high in absolute terms, with an 18.8% operating margin, 13.2% net margin, and reported annualized ROE of 14.3%, but year-on-year margin deterioration is pronounced., Cash earnings are credible: OCF/NI was 1.24x, accruals were -1.6%, and free cash flow was positive at ¥16.4bn., Capital structure is conservative, supported by a 60.4% equity ratio, 0.65x debt-to-equity, and approximately 4.2x cash coverage of short-term loans., Inventory and cash-conversion performance are the critical counterweights to strong profitability and balance-sheet metrics., Dividend capacity appears ample at the reported 18.8% payout ratio and 3.83x free-cash-flow coverage..

Metrics to watch include Inventory balance, inventory days, and evidence of shipment/acceptance conversion, Cash conversion cycle and quarterly operating cash flow after working-capital movements, Gross margin and SG&A-to-revenue ratio as indicators of utilization, pricing, and cost absorption, Order-related indicators, contract liabilities, and full-year forecast execution, Goodwill carrying value and acquired-business performance relative to impairment assumptions, Finance costs and net debt movement.

Regarding relative positioning, KOKUSAI ELECTRIC combines above-benchmark operating and net margins with conservative leverage and strong cash conversion from earnings. Relative positioning is constrained by an unusually long inventory and cash-conversion cycle, as well as sharper margin compression than the modest revenue decline would normally suggest. The company’s reported IFRS results avoid recurring goodwill amortization, but the ¥59.1bn goodwill balance remains relevant to assessment of acquisition-value retention.