These are mechanically computed values based on a residual income model. They are not a forecast of market prices or a recommendation of any investment action, and do not predict or guarantee future share prices. Historical values are computed retrospectively using current guidance-achievement statistics.
| Metric | Current Period | Same Period of Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥43.520B | ¥47.249B | -7.9% |
| Operating Income | ¥0.821B | ¥1.530B | -46.3% |
| Ordinary Income | ¥0.660B | ¥1.859B | -64.5% |
| Net Income | ¥0.320B | ¥2.775B | -88.4% |
| ROE | 1.0% | 9.4% | - |
The quarter saw declines in both revenue and earnings, with the particularly pronounced decline in net income highlighting concerns regarding earnings quality. Revenue was ¥43.520B (down -7.9% year on year), operating income was ¥0.821B (down -46.3%), ordinary income was ¥0.660B (down -64.5%), and net income was ¥0.320B (down -88.4%). The main factors were lower revenue from the DisplayDevice Business and deterioration in segment profit margins, in addition to the absence of the gain on the sale of property, plant and equipment recorded in the previous year (a temporary factor) and increased interest expense.
【Revenue】Revenue was ¥43.520B, a year-on-year decline of -7.9%. By segment, SmartWorkplace expanded to ¥20.085B (46.2% of total, +6.1%) and SmartLife expanded to ¥14.406B (33.1% of total, +2.6%), while DisplayDevice recorded a double-digit revenue decline to ¥9.132B (21.0% of total, -16.4%), weighing on company-wide revenue.
【Profit and Loss】Operating income was ¥0.821B (down -46.3% year on year), and the operating margin contracted to 1.9% from approximately 3.2% in the previous year. The cost-of-sales ratio was broadly flat at 76.9%, compared with 76.8% in the previous year, but SG&A expenses increased to ¥9.261B (¥8.906B in the previous year), and the SG&A ratio of 21.3% weighed on profitability. Ordinary income was ¥0.660B (down -64.5%), with interest expense of ¥0.293B representing a significant burden. Extraordinary losses of ¥0.146B exceeded extraordinary gains of ¥0.029B, resulting in income before taxes of ¥0.543B. After corporate income taxes and other taxes of ¥0.222B (an effective tax rate of approximately 41%), net income was ¥0.320B (down -88.4%). The absence of the gain on the sale of property, plant and equipment recorded in the same period of the previous year (a temporary gain of approximately ¥1.139B) was one of the main causes of the substantial decline in net income. In conclusion, the results are classified as declines in both revenue and earnings.
SmartWorkplace was the largest earnings contributor, with segment profit of ¥1.071B (5.3% margin), but profit declined -24.6% year on year. SmartLife recorded segment profit of ¥0.374B (2.6% margin, -45.6%), showing notable deterioration in both its profit margin and year-on-year change. DisplayDevice posted an operating loss of ¥0.218B (a -2.4% margin), although the loss narrowed from ¥0.253B in the previous year (+13.7%). Against combined profit of ¥1.228B from the three segments, an adjustment of -¥0.407B for unallocated corporate expenses and other items was deducted, resulting in consolidated operating income of ¥0.821B. While the growing contribution of SmartWorkplace is supporting the company-wide margin, the deterioration in SmartLife’s profit margin is a new concern.
【Profitability】The operating margin declined to 1.9% from approximately 3.2% in the previous year, while the net profit margin contracted substantially to 0.7% from 5.9%. The gross margin remained broadly in line with the previous year at 23.2%; the main causes of deteriorating profitability were increased SG&A expenses, financial expenses, and extraordinary losses.【Cash Flow Quality】Operating Cash Flow (OCF) was -¥1.952B, substantially below net income of ¥0.320B, with an increase in inventories of -¥3.664B being the main factor and creating challenges in converting earnings into cash.【Investment Efficiency】ROE remained low at 1.0%, and asset turnover efficiency relative to total assets was also limited.【Financial Soundness】The equity ratio improved slightly to 21.2% from 20.6% in the previous year, but long-term borrowings increased substantially from ¥3.869B to ¥38.692B. As the shift from short-term borrowings progressed, the maturity profile of liabilities lengthened.
Operating Cash Flow was -¥1.952B, substantially below net income of ¥0.320B, indicating a significant divergence between earnings and cash flow. The main factor was an increase in inventories of -¥3.664B. Although a decrease in trade receivables of +¥2.739B partially offset this, a decrease in trade payables of -¥0.549B also put pressure on cash flow. Investing Cash Flow was -¥0.309B, remaining at a restrained level, primarily due to capital expenditures of ¥0.494B. As a result, free cash flow (Operating Cash Flow + Investing Cash Flow) was negative at -¥2.261B, which was covered by Financing Cash Flow of +¥3.109B (funding through long-term borrowings). Near-term liquidity is being secured through borrowings, but restoring cash-generation capacity through normalization of working capital remains a key challenge.
Recurring earning power remained low, with an operating margin of 1.9%. In non-operating items, interest income of ¥0.147B, dividend income of ¥0.056B, and equity in earnings of affiliates of ¥0.212B contributed to ordinary income of ¥0.660B, while non-operating expenses of ¥0.757B, including interest expense of ¥0.293B, were incurred on a larger scale. As a temporary factor, extraordinary losses of ¥0.146B were incurred against extraordinary gains of ¥0.029B (including a gain on the sale of property, plant and equipment of ¥0.028B), resulting in a net negative impact. In the same period of the previous year, extraordinary gains of ¥1.164B, including gains on the sale of property, plant and equipment, were recorded; the absence of this temporary gain was one of the main causes of the year-on-year decline in net income for the current period. The fact that Operating Cash Flow was below net income indicates an expansion in accruals reflecting changes in inventories and provisions, requiring monitoring from the perspective of earnings quality.
Q1 progress against the full-year plan was 24.6% for revenue (¥43.520B/¥177.000B), 27.4% for operating income (¥0.821B/¥3.000B), and 30.0% for ordinary income (¥0.660B/¥2.200B). Each is close to or above the simple one-quarter benchmark of 25%. By contrast, progress toward the full-year net income plan of ¥2.500B (an assumption based on the company’s forecast attributable to owners of the parent) was only 12.5%, with progress weighted toward the second half due to the impact of extraordinary losses and the high effective tax rate. The full-year earnings forecast was revised during this quarter, with revenue and each profit measure expected to decline from the previous year by double-digit rates to rates in the 60% range.
The dividend per share for the fiscal year ending March 2027 is currently undetermined, and there has been no revision to the dividend forecast. Free cash flow for the quarter was negative at -¥2.261B, indicating that cash-generation capacity available for dividends remains weak for the time being. The payout ratio and total return ratio cannot be calculated from the current data, but normalization of cash flow is expected to be an important factor in determining future dividend policy.
Display Device Business profitability risk: The business remains loss-making, with revenue of ¥9.132B (down -16.4% year on year) and an operating loss of -¥0.218B (a -2.4% margin). Market conditions and price trends continue to have a significant impact on company-wide profitability.
Working capital and cash-generation risk: Inventories increased by ¥2.892B, while Operating Cash Flow was -¥1.952B, substantially below net income of ¥0.320B. If normalization of inventories and receivables is delayed, dependence on external financing may continue.
Interest burden and financial structure risk: Long-term borrowings increased from ¥3.869B to ¥38.692B, and interest expense rose to ¥0.293B from ¥0.201B in the previous year. With an equity ratio of 21.2%, resilience to interest-rate fluctuations and earnings volatility remains limited.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 1.9% | 8.7% (4.2%–14.2%) | -6.8pt |
| Net Profit Margin | 0.7% | 7.0% (3.2%–10.6%) | -6.3pt |
The company’s profitability is substantially below the industry median and is below the lower bound of the IQR.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth (Year on Year) | -7.9% | 6.2% (-1.1%–14.6%) | -14.2pt |
Revenue growth is also below both the industry median and its lower bound, placing the company among the declining-revenue companies within the manufacturing industry.
※Source: Compiled by the Company
In addition to declines in revenue and earnings, net income contracted substantially by -88.4% year on year, while the operating margin of 1.9% is significantly below the industry median. The pace of profitability recovery will be a key focus of future earnings releases.
Operating Cash Flow was -¥1.952B, below net income, and deterioration in working capital, primarily due to increased inventories, is weighing on cash-generation capacity. The normalization of inventories and receivables will be an important monitoring point.
By segment, SmartWorkplace remains the core source of profit, while continued losses at DisplayDevice and deterioration in SmartLife’s profit margin are affecting company-wide earnings. Attention will focus on whether changes in the segment mix are reflected in full-year performance progress.
This is a reference range mechanically calculated solely from publicly disclosed data using a residual income model (Ohlson-type model with an explicit five-year fade). It is not a forecast of the market share price or a recommendation of any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | 459 yen |
| base | 468 yen |
| bull | 479 yen |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | 475 yen |
| Adjusted Forecast EPS | 41.6 yen |
| Cost of Equity r | 9.27% (10-year Japanese government bond 2.77% + equity risk premium 6.00% + size premium 0.50%) |
| Residual Income Persistence Coefficient ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 30.0% |
| Forecast EPS Confidence Adjustment | ×1.080 (based on the industry’s historical guidance achievement rate) |
| Implied PBR / PER |
Sensitivity: ¥455–¥481 at ±1% for the cost of equity, and ¥467–¥468 at ±0.1 for ω.
Notes:
(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-07 / This value is not a forecast or guarantee of 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 professionals as necessary.
---End of Report---
| 0.99x / 11.3x |