Quick View
| Indicator | Current Period | Same Period of Prior Year | YoY |
|---|---|---|---|
| Revenue | ¥186.8B | ¥222.4B | -16.0% |
| Operating Income | ¥-20.8B | ¥-3.9B | -438.0% |
| Ordinary Income | ¥-17.6B | ¥-9.4B | -87.5% |
| Net Income | ¥-18.7B | ¥-8.6B | -117.5% |
| ROE | -1.6% | -0.7% | - |
Executive Summary
This was a challenging earnings period, as slowing revenue, deteriorating gross margin, and a heavy fixed-cost burden combined to expand the operating loss. Revenue was ¥186.8B (-16.0% YoY), Operating Income was ¥-20.8B (¥-3.9B in the prior year), Ordinary Income was ¥-17.6B (¥-9.4B in the prior year), and Net Income was ¥-18.7B (¥-8.6B in the prior year). The primary factors were a sharp contraction in gross margin from approximately 13.0% in the prior year to 6.0% due to softer demand and an unfavorable product mix, while the increase in the SG&A ratio accompanying the revenue decline caused operating leverage to work in reverse.
Factors Affecting Earnings
【Revenue】Revenue was ¥186.8B, down -16.0% YoY. The Company operates in a single Semiconductor Devices Business segment, and softer demand weighed on company-wide performance. Q1 progress toward the full-year forecast of ¥865.0B (+7.9% YoY) was 21.6%, below the standard quarterly progress benchmark of 25%, indicating a back-loaded second-half structure.
【Profit and Loss】Gross profit was ¥11.3B, and the gross margin was 6.0%, deteriorating by approximately -700bp from approximately 13.0% in the prior year. SG&A expenses were ¥32.1B, remaining roughly flat; however, due to the revenue decline, the SG&A ratio increased by approximately +250bp from the prior year to 17.2%, causing Operating Income to fall to ¥-20.8B (operating margin of -11.1%). At the ordinary income level, non-operating income of ¥11.4B, primarily consisting of ¥8.7B in gains on the management of investment partnerships, was roughly offset by non-operating expenses of ¥8.2B, including ¥2.8B in interest expense and ¥1.3B in foreign exchange losses, resulting in Ordinary Income of ¥-17.6B. Net extraordinary gains and losses provided support at +¥1.6B (extraordinary income of ¥7.2B and extraordinary losses of ¥5.5B), but the burden of ¥2.7B in income taxes and other taxes caused Net Income to deteriorate further to ¥-18.7B. This represents both a revenue decline and a profit decline.
Segment Analysis
The Group operates in a single Semiconductor Devices Business segment and does not disclose results by segment.
Key Financial Indicators
【Profitability】The operating margin deteriorated significantly to -11.1% (-1.7% in the prior year), while the net profit margin was -10.0% (-3.9% in the prior year), and ROE was -1.6%. The contraction in gross margin to 6.0% (approximately 13.0% in the prior year) was the central factor behind the deterioration in profitability, compounded by the fact that fixed-cost-like SG&A expenses were not sufficiently reduced in response to the revenue decline.【Cash Quality】Cash and deposits were ¥290.4B, down from ¥348.4B in the prior year. Inventories declined in absolute terms to ¥133.1B, but work in process amounted to ¥279.7B, representing more than half of inventories and suggesting delays in cash conversion relative to revenue recognition.【Investment Efficiency】Investment securities increased from the prior year to ¥179.7B, while goodwill of ¥15.7B and intangible assets of ¥22.4B were modest at approximately 1.7% of total assets, limiting the risk of impairment attributable to M&A.【Financial Soundness】The Equity Ratio remained at a certain level at 51.7% (50.1% in the prior year); however, ¥50.0B in corporate bonds is due for redemption within one year, and long-term borrowings increased to ¥311.3B, heightening the importance of short-term liquidity management.
Cash Flow Analysis
Although the Company does not disclose a cash flow statement, funding trends are analyzed based on changes in the balance sheet. Cash and deposits were ¥290.4B, a decrease of ¥58.0B from ¥348.4B in the prior year. Inventories continue to have a high work-in-process ratio, potentially placing pressure on capital efficiency due to delays in cash conversion relative to revenue recognition. While long-term borrowings increased to ¥311.3B, ¥50.0B in corporate bonds moved into the category due for redemption within one year. Accordingly, a review of the funding structure and preparations for future refinancing will be key focuses in assessing funding trends. Investment securities increased to ¥179.7B, indicating that a certain amount of funds is being allocated to investment activities.
Quality of Earnings
The contribution of non-recurring factors relative to operating profit and loss is comparatively large, requiring attention to earnings quality. Non-operating income of ¥11.4B represents 6.1% of Revenue, with the primary component being ¥8.7B in gains on the management of investment partnerships, a factor separate from the earning power of the core business. Meanwhile, ¥2.8B in interest expense and ¥1.3B in foreign exchange losses were recorded as non-operating expenses, indicating that the interest burden continues. Net extraordinary gains and losses of +¥1.6B (extraordinary income of ¥7.2B and extraordinary losses of ¥5.5B) partially mitigated the current-period loss, but these items have low recurrence potential. The continuation of interest payments amid operating losses and reliance on investment partnership gains indicate that losses from recurring operating activities are more substantial.
Earnings Forecasts and Guidance
The full-year forecasts are Revenue of ¥865.0B (+7.9% YoY), Operating Income of ¥14.0B, Ordinary Income of ¥1.0B, and EPS of ¥48.26. Q1 progress was 21.6% for Revenue, below the standard progress benchmark of 25%; as actual Operating Income, Ordinary Income, and Net Income were all negative, progress toward these targets represents a significantly delayed start. The full-year forecast assumes a recovery in utilization rates and improvement in gross margin toward the second half to achieve a return to profitability, and no revisions to the earnings forecasts had been made as of this quarter.
Shareholder Returns
As the current period recorded a net loss (¥-18.7B), the Payout Ratio has no meaningful interpretation. Based on data for the same period of the prior year, the Company paid no dividend (DividendPerShare 0), and the dividend policy for the current period is also considered to prioritize the retention of internal funds.
Risk Factors
-
Inventory and Work-in-Process Accumulation Risk: Of inventories of ¥133.1B, work in process accounted for ¥279.7B (recorded at a scale exceeding total inventories, indicating a significant imbalance in the inventory composition), raising concerns over the risk of deterioration and discounting when demand fluctuates.
-
Short-Term Funding Risk: Corporate bonds of ¥50.0B are recorded as due for redemption within one year. Compared with cash and deposits of ¥290.4B, this is an absorbable level; however, refinancing management is required for the overall interest-bearing debt structure, including long-term borrowings of ¥311.3B.
-
Risk of Sustained Profitability Deterioration: Gross margin deteriorated from approximately 13.0% in the prior year to 6.0%, while the SG&A ratio increased to 17.2%. Without a recovery in Revenue, improvement in Operating Income and loss may therefore remain limited.
Industry Benchmark (For Reference; Compiled by the Company)
Industry Benchmark (manufacturing)
Profitability and Returns
| Indicator | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | -11.1% | 8.7% (4.2%–14.2%) | -19.8pt |
| Net Profit Margin | -10.0% | 7.0% (3.2%–10.6%) | -17.0pt |
The Company’s operating margin and net profit margin both fall significantly below the industry median, placing its profitability toward the lower end of the industry.
Growth and Capital Efficiency
| Indicator | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth (YoY) | -16.0% | 6.2% (-1.1%–14.6%) | -22.2pt |
Revenue growth also falls significantly below the industry median, with the Company’s revenue decline standing out among its peers.
※Source: Compiled by the Company
Key Points from the Earnings Results
-
Gross margin plunged from approximately 13.0% in the prior year to 6.0%, and Operating Income and loss expanded in conjunction with the deterioration in fixed-cost absorption. Progress in rebuilding the earnings structure will be a key focus going forward.
-
Work in process accounts for a high proportion of inventories, suggesting inventory accumulation. The degree of alignment between production plans and demand, as well as trends in inventory levels, will be critical to the normalization of earnings.
-
Q1 progress toward full-year guidance was 21.6% for Revenue, while progress on the profit side was significantly negative, indicating a back-loaded plan. Changes in the progress rate from Q2 onward will provide a basis for assessing the achievability of the targets.
Theoretical Share Price (Reference Value)
| Scenario | Theoretical Share Price |
|---|---|
| bear (bearish) | 4,609円 |
| base (base case) | 4,618円 |
| bull (bullish) | 4,631円 |
| Valuation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | 5,961円 |
| Adjusted Forecast EPS | 52.1円 |
| Cost of Equity r | 9.27% (10-year Japanese Government Bond 2.77% + Equity Risk Premium 6.00% + Size Premium 0.50%) |
| Persistence Factor for Residual Income ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 30.0% |
| Forecast EPS Confidence Adjustment | ×1.080 (based on the historical guidance achievement rate for the same industry) |
| Implied PBR / PER | 0.77x / 88.6x |
Sensitivity: 4,491円〜4,752円 at a ±1% change in the Cost of Equity, and 4,575円〜4,647円 at a ±0.1 change in 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 end of the quarter are used (there is a time lag relative to the full-year forecast).
- As net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.
(Valuation 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, nor does it predict or guarantee future share prices.)
This report is an earnings analysis document automatically generated by AI through analysis of XBRL earnings release data. It does not recommend investment in any specific security. 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, where necessary, after consulting with a professional advisor.
---End of Report---