TDK Corporation FY2027 Q1 Earnings Report

Quick View

Executive Summary

The first quarter results showed higher revenue and operating income, as well as substantial growth in net income, driven by expanding demand for the core Energy Application Products segment and improved profitability across all segments. Revenue was ¥741.01B (+38.3% year on year), Operating Income was ¥86.31B (+53.0%), Profit Before Tax was ¥94.50B (+64.0%), and Quarterly Net Income Attributable to Owners of the Parent was ¥80.58B (+94.4%). In addition to Operating Income growth outpacing revenue growth, an increase in financial income and a decline in the effective tax rate boosted net income. Meanwhile, Operating Cash Flow turned negative due to increases in trade receivables and inventories, with the divergence between earnings growth and cash-generation capacity being a defining characteristic of these results.

Factors Affecting Performance

【Revenue】Revenue increased to ¥741.01B, up +38.3% year on year. By segment, the core Energy Application Products segment led overall growth with revenue of ¥405.79B (54.8% of total revenue, +42.1%), while Magnetic Application Products also recorded significant growth of ¥81.61B (+49.6%). Passive Components, at ¥176.80B (+28.0%), and Sensor Application Products, at ¥61.86B (+33.3%), also posted double-digit revenue growth. By region, revenue from China surged to ¥409.92B (55.3% of total revenue, +45.6% from ¥281.60B in the previous year), making it the primary driver of company-wide revenue growth.

【Profitability】Operating Income was ¥86.31B (+53.0% year on year), and the Operating Margin improved to 11.6% from 10.5% in the same period of the previous year, an improvement of +1.1pt. Although the gross margin declined to 30.7% from 31.7%, the SG&A ratio improved by -1.8pt from 22.6% to 20.8%, with operating leverage contributing to the increase in the operating margin. Segment profit improved sharply in Passive Components, at ¥17.39B (+172.2%, 9.8% margin), and Sensor Application Products, at ¥7.85B (+191.6%, 12.7% margin). The core Energy Application Products segment remained solid at ¥69.39B (+25.3%, 17.1% margin). Profit Before Tax was ¥94.50B (+64.0%), while Quarterly Net Income Attributable to Owners of the Parent was ¥80.58B (+94.4%); increases in financial income to ¥19.24B (¥7.67B in the previous year) and a decline in the effective corporate tax rate to 13.2% (26.5% in the previous year) boosted net income. The company recorded higher revenue and profits.

Segment Analysis

Four of the five segments recorded both higher revenue and higher profits, indicating broad-based improvement in profitability. Energy Application Products posted revenue of ¥405.79B (+42.1%) and Operating Income of ¥69.39B (+25.3%), with a margin of 17.1% (down -2.3pt from 19.4% in the previous year). Although revenue expanded, profit growth lagged revenue growth, resulting in a slight decline in the margin. Passive Components recorded revenue of ¥176.80B (+28.0%) and a substantial increase in Operating Income to ¥17.39B (+172.2%), with the margin improving by +5.2pt from 4.6% to 9.8%. Sensor Application Products also recorded revenue of ¥61.86B (+33.3%) and Operating Income of ¥7.85B (+191.6%), with the margin improving by +6.9pt from 5.8% to 12.7%. Magnetic Application Products posted revenue of ¥81.61B (+49.6%) and Operating Income of ¥9.55B (+51.8%), with the margin improving slightly from 11.5% to 11.7%. The Other segment recorded revenue of ¥14.94B (+34.3%) and an Operating Loss of ¥1.83B, narrowing from a loss of ¥2.48B in the previous year. By region, China accounted for ¥409.92B, or 55.3% of total revenue, increasing +45.6% year on year and representing the central driver of company-wide growth.

Key Financial Indicators

【Profitability】The Operating Margin improved to 11.6% from 10.5% in the same period of the previous year, an improvement of +1.1pt. The quarterly net profit margin, based on net income attributable to owners of the parent, improved to 10.9% from 7.7%, an improvement of +3.2pt.【Cash Flow Quality】Operating Cash Flow turned negative at -¥19.15B, and its ratio to net income attributable to owners of the parent of ¥80.58B was negative, indicating that cash generation has not kept pace with earnings growth.【Investment Efficiency】Quarterly ROE, calculated as net income attributable to owners of the parent divided by equity attributable to owners of the parent, was 3.5%. The expansion of total assets and working capital preceded Operating Income growth, and asset efficiency remained low. Interest coverage, measured by EBIT divided by financial expenses, was approximately 8.2 times, indicating substantial capacity to absorb financial costs.【Financial Soundness】The Equity Ratio was 48.4%, down -1.1pt from 49.5% at the end of the previous fiscal year. However, cash and cash equivalents of ¥870.20B exceeded total interest-bearing debt of ¥689.51B, maintaining a net cash position in substance.

Cash Flow Analysis

Cash Flow from Operating Activities was -¥19.15B, turning negative from +¥59.04B in the same period of the previous year. Although the subtotal before working capital adjustments, incorporating the increase in Profit Before Tax and depreciation and amortization, remained positive at ¥27.69B, increases in trade receivables (-¥108.75B) and inventories (-¥26.58B) associated with revenue growth placed pressure on cash, which could not be fully offset by the increase in trade payables (+¥17.58B). In addition, income taxes paid (-¥43.72B) and interest paid (-¥15.65B) were negative factors. Cash Flow from Investing Activities was -¥60.22B. The company made capital expenditures, including ¥84.88B for the acquisition of property, plant and equipment, and acquired subsidiaries (-¥36.76B), while also recording proceeds from the transfer of a business (+¥1.88B). Free Cash Flow, defined as Operating CF plus Investing CF, was negative at -¥79.37B. Funding was secured through Cash Flow from Financing Activities of +¥85.39B, primarily reflecting increases in short-term borrowings and commercial paper, while dividend payments of ¥37.74B were made. As a result, cash and cash equivalents increased by +¥27.42B from ¥842.78B at the beginning of the period to ¥870.20B at the end of the period, with foreign currency translation adjustments of +¥21.41B making a positive contribution.

Quality of Earnings

Regarding earnings quality, non-operating financial income increased to ¥19.24B from ¥7.67B in the previous year. After deducting financial expenses of ¥10.57B, net financial income was positive at +¥8.67B, boosting Profit Before Tax. No material one-time items comparable to extraordinary gains or losses were apparent in the disclosures, and the increase from Operating Income to Profit Before Tax was primarily attributable to higher financial income. The effective tax rate declined significantly to 13.2% from 26.5% in the previous year, and was the primary reason Quarterly Net Income (+93.4%) expanded at a faster pace than Profit Before Tax (+64.0%). This low-tax-rate effect may include temporary tax-related factors, and whether it will continue at the same level through the full year warrants monitoring. Meanwhile, Operating Cash Flow before working capital adjustments remained positive at ¥27.69B, indicating that the underlying cash-generation capacity of the core business itself has been maintained excluding working capital factors, such as increases in operating receivables and inventories.

Earnings Forecast and Guidance

Progress against the full-year company forecasts was 28.7% for revenue (¥741.01B/¥2580.00B), 29.3% for Operating Income (¥86.31B/¥295.00B), and 35.8% for net income attributable to owners of the parent (¥80.58B/¥225.00B). All exceeded the 25% benchmark for simple quarterly straight-line progress. The particularly high progress rate for net income appears to reflect the increase in financial income and the decline in the effective tax rate contributing earlier than assumed in the second half and thereafter. As of Q1, no revisions had been made to the earnings or dividend forecasts. The full-year forecast calls for growth of +3.0% in revenue, +8.3% in Operating Income, and +15.0% in net income. The key issue going forward will be whether the high growth pace seen in the first half can be maintained throughout the year.

Shareholder Returns

The company’s basic policy is to pay dividends twice a year, in the interim and at fiscal year-end; no dividends are paid in Q1 or Q3. The dividend payment of ¥37.74B recorded in cash flows during Q1 was based on the confirmed dividend for the previous fiscal year (FY2026). The full-year dividend forecast is ¥40 per share, and the annual total dividend calculated based on the average number of shares issued during the period of 1,898,154 thousand shares is approximately ¥75.93B. Dividing this by the full-year forecast of net income attributable to owners of the parent of ¥225.00B results in a Payout Ratio of approximately 33.7%. As no share repurchases were conducted, the Total Return Ratio remains at approximately the same level as the Payout Ratio.

Risk Factors

1. Segment concentration risk: Energy Application Products accounts for 54.8% of revenue (¥405.79B) and 67.8% of total reported segment profit (¥69.39B/¥102.34B), meaning that fluctuations in demand for this business have a significant impact on company-wide performance.

2. Declining cash-generation capacity due to working capital expansion: Trade receivables resulted in a cash outflow of -¥108.75B, while inventories resulted in a cash outflow of -¥26.58B, causing Operating Cash Flow to turn negative at -¥19.15B. Working capital control during periods of revenue growth will be a key monitoring point going forward.

3. Increasing regional concentration and reliance on China: Revenue from China reached ¥409.92B (55.3% of total revenue, +45.6% year on year), accounting for more than half of company-wide revenue. Demand trends and foreign exchange fluctuations in a specific region therefore have a relatively significant impact on performance.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Returns

The company’s Operating Margin and Net Profit Margin both exceed the industry median, placing its profitability at a high level within the industry.

Growth and Capital Efficiency

The revenue growth rate is substantially above the industry median, representing an exceptional pace of revenue growth within the industry.

※Source: Compiled by the company

Key Points of the Results

1. Higher revenue and profits with progress ahead of the full-year plan: Revenue, Operating Income, and net income all increased by double digits or more year on year, while progress against the full-year forecast was also ahead of the expected pace, with net income reaching 35.8%.

2. Operating Cash Flow turned negative: Operating CF was -¥19.15B due to increases in trade receivables and inventories accompanying revenue growth. The resulting gap between the timing of earnings growth and cash generation is an important consideration when assessing the quality of the results.

3. Broad-based improvement in segment profitability: Operating Margins in Passive Components and Sensor Application Products improved by +5.2pt and +6.9pt, respectively, indicating structural profitability improvements outside the core Energy Application Products segment.

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

Sensitivity: ¥1,250–¥1,324 at ±1% for the cost of equity, and ¥1,284–¥1,289 at ±0.1 for ω.

Notes:

• Because progress of net income against the full-year forecast (36%) exceeds the standard benchmark (25%), forecast EPS has been adjusted upward within a range of +10% (as companies running ahead of plan tend to exceed forecasts; the adjustment may be excessive for businesses with strong seasonality).
• Net assets as of the end of the quarter are used (there is a timing mismatch with the full-year forecast).

(Calculation model: Residual income model / Interest rate reference month: 2026-06 / This figure does 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. Industry benchmarks are reference information compiled by the company based on publicly available earnings data. Investment decisions should be made at your own responsibility, after consulting professionals as necessary.

---End of Report---