Teikoku Tsushin Kogyo Co.,Ltd. FY2027 Q1 Earnings Report

Quick View

Executive Summary

During the quarter, Ordinary Income and Net Income increased substantially as non-operating income, including foreign exchange gains and dividend income, offset deterioration in operating profitability. Revenue was ¥4.19B (¥3.98B in the same period last year, YoY +5.2%), while Operating Income was ¥0.24B (¥0.29B, YoY -19.9%), resulting in an operating margin of 5.6%, down from 7.4% in the same period last year. Ordinary Income was ¥0.44B (YoY +158.5%), and Net Income attributable to owners of the parent was ¥0.29B (¥0.17B in the same period last year, YoY +70.2%). The decline in Operating Income was primarily attributable to a lower gross profit margin (28.5% versus 32.0% in the same period last year), while the sharp increases in Ordinary Income and Net Income were dependent on non-operating factors, including a reversal from the foreign exchange loss recorded in the prior year.

Factors Affecting Earnings

【Revenue】Revenue increased 5.2% year on year to ¥4.19B. The core ElectronicParts segment led growth with revenue of ¥4.03B (+4.5%), accounting for 96.2% of total revenue, while other segments also grew to ¥0.16B (+28.2%). By region, Japan expanded to ¥2.02B (¥1.72B in the same period last year, +17.2%), whereas Asia slowed to ¥1.94B (¥2.06B in the same period last year, -5.9%), indicating uneven growth across regions.

【Profit and Loss】Gross profit was ¥1.19B, with the gross profit margin declining to 28.5% from 32.0% in the same period last year, suggesting the impact of higher costs or product mix. SG&A expenses were controlled at ¥0.96B (SG&A ratio 22.8%, versus 24.6% in the same period last year), but this was insufficient to offset the decline in the gross profit margin, resulting in a 19.9% YoY decline in Operating Income to ¥0.24B. Meanwhile, non-operating income of ¥0.21B, comprising a foreign exchange gain of ¥0.05B, dividend income of ¥0.06B, and interest income of ¥0.02B, provided support. Together with the reversal from the foreign exchange loss of ¥0.24B recorded in the prior year, this drove Ordinary Income sharply higher to ¥0.44B (YoY +158.5%). Net Income attributable to owners of the parent was ¥0.29B (YoY +70.2%). No extraordinary gains or losses were recorded. Overall, the earnings structure was one of revenue growth but lower Operating Income at the operating level, with Ordinary Income and Net Income increasing due to non-operating factors.

Segment Analysis

The business is effectively concentrated in the single ElectronicParts segment, which recorded revenue of ¥4.03B (+4.5%), segment profit of ¥0.21B (-22.8%), and a profit margin of 5.1% (6.9% in the same period last year), indicating deteriorating profitability. By region within the segment, Japan generated revenue of ¥2.02B and profit of ¥0.05B (profit margin 2.5%, versus 0.7% in the same period last year), Asia generated revenue of ¥1.94B and profit of ¥0.16B (profit margin 8.0%, versus 6.1% in the same period last year), and North America generated revenue of ¥0.07B and profit of ¥0.00B. Japan achieved higher revenue but remained at a low profit margin, while Asia improved its profit margin despite lower revenue, resulting in differences in regional earnings structures.

Key Financial Indicators

【Profitability】The operating margin was 5.6%, down 1.8pt from 7.4% in the same period last year, primarily due to the decline in the gross profit margin (28.5% versus 32.0% in the same period last year). The net profit margin based on Net Income attributable to owners of the parent was 6.8%, improving 2.6pt from 4.2% in the same period last year, but this improvement was driven by non-operating income. 【Cash Quality】Cash and deposits remained at a high level of ¥11.13B, while inventories increased to ¥1.94B (¥1.73B in the same period last year, +12.1%), suggesting a buildup of working capital. 【Investment Efficiency】ROE was 1.0% (based on Net Income attributable to owners of the parent). Given the substantial capital base reflected in an equity ratio of 83.5%, asset and capital efficiency remain relatively low. 【Financial Soundness】The current ratio was approximately 688% (current assets of ¥19.11B / current liabilities of ¥2.78B), while interest-bearing debt consisted only of short-term borrowings of ¥0.044B. Considering cash and deposits of ¥11.13B, the Company has a financial position close to net cash with virtually no debt.

Cash Flow Analysis

As no cash flow statement has been disclosed, cash trends are analyzed based on changes in the balance sheet. Cash and deposits were ¥11.13B, a decrease of ¥0.096B year on year (-0.9%), remaining broadly stable. Meanwhile, inventories increased to ¥1.94B (¥1.73B in the same period last year, +12.1%), with raw materials rising significantly to ¥1.17B (¥0.97B in the same period last year, +20.0%), suggesting timing lags in production and procurement. Accounts receivable and notes receivable totaled ¥2.81B, a decrease of ¥0.083B year on year; however, given the expansion in revenue, there remains room to improve the collection cycle. Accounts payable were ¥0.82B, up ¥0.042B year on year, indicating limited use of trade payables. Together with the inventory buildup, working capital efficiency may have deteriorated from the prior year. Investment securities increased to ¥3.25B (¥2.73B in the same period last year, +18.7%), primarily due to valuation gains and other factors, indicating that funds have been allocated beyond cash and deposits.

Earnings Quality

A key feature of the quarter was that non-operating income of ¥0.21B represented 5.1% of revenue and approximately 91% of Operating Income, making a significant contribution to Ordinary Income and Net Income. The breakdown consisted of a foreign exchange gain of ¥0.05B, dividend income of ¥0.06B, and interest income of ¥0.02B. The reversal from the foreign exchange loss of ¥0.24B recorded in the prior year was the largest driver of change, and this item is non-recurring in nature and susceptible to market and foreign exchange movements. The difference between Ordinary Income of ¥0.44B and Net Income attributable to owners of the parent of ¥0.29B broadly corresponds to income taxes of ¥0.14B (effective tax rate of approximately 31.2%) and net income attributable to non-controlling interests of ¥0.01B. No unusual tax-related factors were identified. Comprehensive income was ¥0.66B, a difference of ¥0.32B from Net Income attributable to owners of the parent of ¥0.29B, primarily due to the recording of ¥0.37B in valuation difference on securities. Non-operating and valuation-related items with a high non-recurring component are supporting earnings relative to operating profit, which represents the earning power of the core business; attention is therefore warranted from the perspective of earnings repeatability.

Earnings Forecast and Guidance

The Q1 progress rates against the full-year plan—Revenue of ¥18.0B, Operating Income of ¥1.50B, Ordinary Income of ¥1.60B, and Net Income attributable to owners of the parent of ¥1.40B—were 23.3% for Revenue, 15.7% for Operating Income, 27.3% for Ordinary Income, and 20.4% for Net Income. Compared with a simple equal quarterly allocation of approximately 25%, Operating Income lagged by 9.3pt, while Ordinary Income led by 2.3pt. This difference indicates that the structure in which non-operating income offsets deteriorating profitability at the operating level is also evident relative to the full-year plan. Neither the earnings forecast nor the dividend forecast was revised as of the quarter, and management maintained its initial full-year plan.

Shareholder Returns

The Company’s full-year dividend forecast is ¥125 per share, resulting in a Payout Ratio of approximately 82.4% against forecast EPS of ¥151.62. The dividend paid in the same period last year was ¥50 (the value as of the interim or mid-year point), suggesting an increase on a simple comparison; however, a full-year comparison is more appropriate. A Payout Ratio of 82.4% is relatively high in relation to earnings, but given the financial base of cash and deposits of ¥11.13B and an equity ratio of 83.5%, concerns regarding the source of funds for payment are limited. Nevertheless, if deterioration in operating profitability and working capital accumulation continue, the degree of headroom in Operating Cash Flow generation may relatively decline, warranting monitoring. No data regarding share repurchases has been disclosed.

Risk Factors

1. Working Capital Accumulation Risk: Inventories increased to ¥1.94B (+12.1% year on year), with raw materials rising significantly to ¥1.17B (+20.0%). Accounts receivable declined slightly to ¥2.81B, but inventory accumulation during a period of revenue expansion suggests demand adjustments or production timing lags and could constrain cash generation.

2. Single-Segment and Regional Concentration Risk: The ElectronicParts segment accounts for 96.2% of revenue, while regional growth is uneven, with Japan at +17.2% versus Asia at -5.9%. The Company has a high degree of business and geographic concentration, meaning that fluctuations in demand in a particular market could have a significant impact on overall earnings.

3. Earnings Volatility Risk Due to Dependence on Non-Operating Income: Non-operating income of ¥0.21B, comprising a foreign exchange gain of ¥0.05B, dividend income of ¥0.06B, and interest income of ¥0.02B, accounted for 5.1% of revenue and supported Ordinary Income. The reversal from the foreign exchange loss of ¥0.24B recorded in the prior year was significant. These earnings may reverse depending on foreign exchange and market conditions.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Returns

The operating margin is below the industry median, while the net profit margin slightly exceeds the industry median due to the contribution from non-operating income.

Growth and Capital Efficiency

The revenue growth rate is slightly below the industry median but remains within the IQR range.

Source: Compiled by the Company

Key Points from the Earnings Results

1. The operating margin declined to 5.6% from 7.4% in the same period last year, primarily due to the decline in the gross profit margin (28.5% versus 32.0% in the same period last year). Meanwhile, growth in Ordinary Income and Net Income was supported by non-operating factors such as foreign exchange gains and dividend income, representing a different structure from an improvement in core business profitability.

2. Working capital accumulation was observed, including a 12.1% year-on-year increase in inventories, with a notable buildup in raw material inventories. The trend in cash generation should be monitored in subsequent earnings results.

3. The financial base remains strong, with an equity ratio of 83.5% and cash and deposits of ¥11.13B, while short-term borrowings remain limited to ¥0.044B. Q1 progress toward full-year Operating Income was 15.7%, below the equal quarterly allocation benchmark of approximately 25%; the pace of recovery from Q2 onward will be a key point to monitor in assessing achievement of the full-year plan.

Theoretical Share Price (Reference Value)

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 period). It is not a forecast of the market share price or a recommendation of any specific investment action.

Sensitivity: ¥2,722–¥2,871 at ±1% for the cost of equity, and ¥2,783–¥2,802 at ±0.1 for ω.

Notes:

• Because forecast ROE is below the cost of equity, the theoretical value is below book value per share.
• Net assets as of the quarter-end were used; there is a timing difference versus the full-year forecast.
• Because net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-07 / This value does not forecast or guarantee the future share price)

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings summary 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 a professional as necessary.

---End of Report---