- Net Sales: ¥4.10B
- Operating Income: ¥266M
- Net Income: ¥203M
- EPS: ¥29.31
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥4.10B | ¥4.12B | -0.3% |
| Cost of Sales | ¥2.04B | - | - |
| Gross Profit | ¥2.08B | - | - |
| SG&A Expenses | ¥1.77B | - | - |
| Operating Income | ¥266M | ¥304M | -12.5% |
| Non-operating Income | ¥7M | - | - |
| Non-operating Expenses | ¥13M | - | - |
| Ordinary Income | ¥294M | ¥298M | -1.3% |
| Profit Before Tax | ¥299M | - | - |
| Income Tax Expense | ¥77M | - | - |
| Net Income | ¥203M | ¥221M | -8.1% |
| Depreciation & Amortization | ¥49M | - | - |
| Basic EPS | ¥29.31 | ¥32.06 | -8.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥15.68B | - | - |
| Cash and Deposits | ¥9.06B | - | - |
| Accounts Receivable | ¥3.28B | - | - |
| Inventories | ¥2.18B | - | - |
| Non-current Assets | ¥2.26B | - | - |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥1.43B | - | - |
| Financing Cash Flow | ¥-470M | - | - |
| Item | Value |
|---|
| Net Profit Margin | 4.9% |
| Gross Profit Margin | 50.6% |
| Current Ratio | 478.7% |
| Quick Ratio | 412.1% |
| Debt-to-Equity Ratio | 0.25x |
| EBITDA Margin | 7.7% |
| Effective Tax Rate | 25.7% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | -0.3% |
| Operating Income YoY Change | -12.6% |
| Ordinary Income YoY Change | -1.4% |
| Net Income YoY Change | -8.4% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 8.76M shares |
| Treasury Stock | 1.82M shares |
| Average Shares Outstanding | 6.93M shares |
| Book Value Per Share | ¥2,039.90 |
| EBITDA | ¥315M |
| Item | Amount |
|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥68.00 |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥10.60B |
| Operating Income Forecast | ¥1.48B |
| Ordinary Income Forecast | ¥1.48B |
| Net Income Forecast | ¥1.10B |
| Basic EPS Forecast | ¥158.86 |
| Dividend Per Share Forecast | ¥68.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: Soft topline with notable margin compression, but exceptionally strong cash conversion and a fortress balance sheet define FY2026 Q2 for Technomedica (standalone, JGAAP). Revenue was essentially flat at 41.04, down 0.3% YoY, while operating income fell 12.6% YoY to 2.66, indicating cost pressure against stable sales. Gross profit was 20.79, implying a solid gross margin of 50.6%, consistent with a differentiated product mix. Operating margin declined to 6.5% (2.66/41.04), down roughly 90 bps YoY from an estimated ~7.4% last year. Net income decreased 8.4% YoY to 2.03, with net margin at 5.0%, about 45 bps lower than the prior-year implied ~5.4%. Ordinary income was 2.94 (-1.4% YoY), suggesting limited contribution from non-operating items relative to core operations. SG&A of 17.74 consumed roughly 43.2% of revenue, a key driver of the operating margin squeeze. DuPont results show a low 1.4% ROE, driven by modest 5.0% net margin, very low asset turnover (0.248x), and conservative leverage (1.17x). Cash conversion was outstanding: operating cash flow reached 14.27, or 7.0x net income, implying strong cash realization and/or working capital release. The balance sheet remains exceptionally strong, with a current ratio of 479%, quick ratio of 412%, and net cash of 90.61 in cash and deposits versus total liabilities of 35.50. Capital intensity remains low with depreciation of 0.49 and minimal capex (-0.09), supporting cash generation. However, ROIC is weak at 3.9% (below the 5% warning threshold), reflecting underutilized assets relative to earnings. Dividend visibility is limited from disclosures, but a calculated payout ratio of 293.4% appears high and likely not sustainable absent special factors. Profitability hinges on SG&A discipline and product mix pricing, given flattish sales and high fixed cost absorption. Forward-looking, focus should be on stabilizing operating margin, improving asset turnover by optimizing inventory/receivables, and clarifying capital allocation to lift ROIC while preserving cash strength.
ROE decomposition (DuPont): ROE 1.4% = Net Profit Margin (5.0%) × Asset Turnover (0.248x) × Financial Leverage (1.17x). The component that changed most YoY is the Net Profit Margin, inferred from operating income down 12.6% versus revenue down 0.3%, implying margin compression (~90 bps at the operating level and ~45 bps at the net level). Business driver: SG&A intensity (17.74; 43.2% of sales) weighed on operating leverage while sales were flat, suggesting cost creep (personnel, logistics, or selling expenses) outpaced limited revenue growth. Asset turnover remains structurally low due to a sizable cash position (90.61) and sizeable working capital (AR 32.83, inventory 21.82) relative to mid-sized sales, dampening ROE despite low leverage. Financial leverage is conservative (1.17x), offering little ROE amplification—appropriate for risk but limiting returns. Sustainability: The net margin pressure appears cyclical/operational rather than one-off; absent cost controls or stronger mix/pricing, current margin levels could persist. Conversely, low leverage and cash-rich balance sheet are likely sustainable and could improve ROE if capital is redeployed. Concerning trend flags: operating income declining faster than sales suggests SG&A growth likely exceeded revenue growth; if sustained, this will cap operating leverage and ROIC.
Revenue was essentially flat (-0.3% YoY to 41.04), indicating stable demand but limited growth momentum. Operating income declined 12.6% YoY to 2.66, evidencing negative operating leverage. Ordinary income (-1.4% YoY to 2.94) and net income (-8.4% YoY to 2.03) were more resilient than operating profit, but still down, pointing to core margin pressure. Gross margin remains strong at 50.6%, implying product differentiation remains intact; the issue is SG&A intensity rather than gross profit degradation. With minimal capex (-0.09) and adequate depreciation (0.49), growth investments appear modest; near-term revenue acceleration may depend more on sales execution and product launches than capacity expansion. Estimated DSO and DIO are elevated (DSO ~146 days; DIO ~195 days using annualized figures), which could constrain incremental growth if not optimized. Outlook hinges on cost containment, pricing/mix, and working capital discipline; absent these, profits may track sideways with flattish sales. Given the strong cash platform, targeted investments in higher-margin lines or automation could improve growth quality and ROIC.
Liquidity is very strong: current ratio 478.7% and quick ratio 412.1% signal ample short-term coverage; no warning thresholds breached. Solvency appears conservative with debt-to-equity at 0.25x (based on total liabilities/equity); interest-bearing debt is unreported, but cash and deposits (90.61) exceed total liabilities (35.50), implying net cash. Maturity mismatch risk is low: current assets 156.78 vs current liabilities 32.75 provide a large cushion. Equity ratio implied by leverage is high (~85%), consistent with total equity 141.49 versus total assets 165.58. Off-balance sheet obligations are not disclosed; no guarantees/lease commitments are reported here, so we cannot assess those. No explicit red flags on liquidity or leverage.
OCF/Net Income is 7.03x, an excellent result indicating strong cash conversion and/or working capital release. With capex at just 0.09, a proxy for FCF (OCF - capex) is approximately 14.18, comfortably covering typical cash needs. Working capital quality: AR and inventory are sizable relative to sales (estimated DSO ~146 days, DIO ~195 days using annualized denominators), but OCF strength suggests favorable collections or payables timing in the period; without prior-period comparatives, sustainability is uncertain. No clear signs of aggressive working capital manipulation are evident from the limited disclosures, but monitoring inventory and receivables trends is warranted. Financing CF was -4.70, consistent with shareholder returns or liability reductions; dividends and buybacks are unreported, limiting attribution. Overall earnings quality appears high this quarter given cash realization far exceeds accounting earnings.
DPS and total dividends paid are unreported; however, a calculated payout ratio of 293.4% signals potential unsustainability on earnings alone unless it reflects special dividends or timing effects. On a cash basis, proxy FCF (~14.18) far exceeds net income (2.03), implying capacity to fund ordinary dividends; nevertheless, sustaining a payout near 300% would likely require drawing down cash or recurring special distributions. Balance sheet strength (net cash) provides flexibility for distributions in the short term, but from a policy standpoint, a sustainable payout would typically be <=60% of earnings through the cycle. Absent explicit guidance, assume a more moderate payout trajectory is prudent to raise ROIC by funding growth or buybacks. Visibility is limited due to unreported DPS and dividend amounts.
Business Risks:
- Operating margin pressure from SG&A intensity amid flattish sales
- Product mix and pricing risk in medical devices impacting gross margin
- Regulatory/reimbursement changes affecting hospital purchasing behavior
- Supply chain and component cost inflation that may not be fully passed through
- Lengthy receivables collection cycles with public hospitals
Financial Risks:
- Low ROIC at 3.9% suggests capital inefficiency and potential value drag
- Potentially elevated payout ratio (calculated 293.4%) may be unsustainable without special factors
- Working capital embedded in AR and inventory could tie up cash if growth slows
Key Concerns:
- ROIC below 5% warning threshold
- Operating margin compression (~90 bps YoY) despite flat revenue
- Asset turnover of 0.248x reflecting underutilized asset base and large cash balances
- Data gaps in dividend and debt disclosures limit full assessment
Key Takeaways:
- Stable revenue but weaker operating leverage; cost control is the immediate lever
- Cash generation is very strong; balance sheet is overcapitalized with net cash
- ROIC of 3.9% highlights a need for better capital deployment or efficiency gains
- Payout optics look stretched on earnings; sustainability depends on policy and special items
Metrics to Watch:
- Operating margin trajectory and SG&A ratio vs revenue
- Gross margin mix and procurement cost trends
- Working capital metrics (DSO, DIO, payables) and their impact on OCF
- ROIC improvement via margin/turnover or capital allocation actions
- Clarity on dividend policy and any special distributions
Relative Positioning:
Versus typical Japanese medtech peers, Technomedica shows stronger liquidity and cash conversion but lower ROIC and weaker operating leverage this quarter; execution on SG&A control and working capital optimization will be key to closing the ROIC gap while preserving its balance sheet strength.
This analysis was auto-generated by AI. Please note the following:
- No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
- Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
- At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis