| Metric | Current Period | Same Period Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥425.4B | ¥380.7B | +11.7% |
| Operating Income | ¥61.6B | ¥52.9B | +16.6% |
| Ordinary Income | ¥64.8B | ¥54.5B | +19.0% |
| Net Income | ¥33.1B | ¥27.7B | +19.5% |
| ROE | 5.3% | 4.9% | - |
This was an earnings period that concluded with higher revenue and profits, driven by the rapid expansion of the core Semiconductor Peripherals business. Revenue was ¥425.4B (up +11.7% YoY), Operating Income was ¥61.6B (up +16.6%), Ordinary Income was ¥64.8B (up +19.0%), and Net Income attributable to owners of the parent was ¥52.3B (up +32.7%). The Operating Income margin improved to 14.5% (13.9% in the previous year); the decline in the gross margin (45.9%→45.5%) was more than offset by the decline in the SG&A expense ratio (32.0%→31.0%). One factor behind the growth rate of Net Income exceeding that of Operating Income was the decline in profit attributable to non-controlling interests (¥1.16B→¥0.52B).
【Revenue】Revenue was ¥425.4B (up +11.7% YoY). Of the four businesses, Semiconductor Peripherals expanded rapidly to ¥236.0B (up +46.4%), becoming the core business and accounting for 55.5% of total company revenue. Energy Saving Solution was ¥142.0B (up +1.5%), while Life Science was ¥30.8B (up +0.9%), both remaining almost flat. Meanwhile, Digital Communication contracted sharply to ¥16.5B (down -66.2%), with its revenue composition declining to 3.9%.
【Profit and Loss】Operating Income was ¥61.6B (up +16.6%), and the Operating Income margin improved to 14.5% (13.9% in the previous year). The gross margin declined slightly to 45.5% (45.9% in the previous year), but the SG&A expense ratio declined to 31.0% (32.0% in the previous year), supporting the increase in profit. By segment, Operating Income from Semiconductor Peripherals surged to ¥49.7B (up +225.3%, margin of 21.1%), driving overall profit growth. In contrast, Digital Communication shifted to an Operating Loss of ¥2.8B (versus a profit of ¥24.8B in the previous year), offsetting part of the profit growth. Ordinary Income was ¥64.8B (up +19.0%), with a net non-operating gain of ¥3.2B. Extraordinary items resulted in a net loss of only ¥1.6B, including an impairment loss of ¥0.3B, and their impact on Profit Before Tax of ¥63.2B was limited as a temporary factor. Net Income attributable to owners of the parent was ¥52.3B (up +32.7%), reflecting higher revenue and profits.
The increase in total segment profit of ¥8.77B (¥52.87B→¥61.64B) consisted of a ¥34.45B contribution from Semiconductor Peripherals, which led growth, while Digital Communication exerted a downward impact of -¥27.68B, substantially compressing the overall profit increase on a net basis. Energy Saving Solution increased by ¥2.21B (margin of 7.3%), while Life Science declined by ¥0.21B (margin of 14.0%), both remaining almost flat. Dependence on the core business increased further: Semiconductor Peripherals accounted for 55.5% of Revenue and 80.7% of segment profit (¥49.7B/¥61.6B). The shift of Digital Communication into the red is believed to have been caused by a decline in demand for optical communications devices, highlighting the pronounced polarization within the portfolio.
【Profitability】The Operating Income margin of 14.5% (13.9% in the previous year) and the Net Income margin, based on income attributable to owners of the parent, of 12.3% (10.4% in the previous year) improved due to higher profitability in Semiconductor Peripherals and a lower SG&A expense ratio. 【Cash Flow Quality】Operating Cash Flow (OCF) was ¥69.9B, or 1.34 times Net Income attributable to owners of the parent of ¥52.3B, indicating that cash-generation capacity supporting earnings was maintained. 【Investment Efficiency】ROE, based on Net Income attributable to owners of the parent, increased to 8.9% (7.4% in the previous year), as profit expanded at a faster pace than the accumulation of equity (¥626B, versus ¥562B in the previous year). 【Financial Soundness】The Equity Ratio remained high at 87.8% (88.0% in the previous year). With current assets of ¥405.8B versus current liabilities of ¥66.9B, the current ratio exceeded 600%, ensuring ample liquidity.
Operating Cash Flow was ¥69.9B, almost unchanged at -1.9% from ¥70.9B in the previous year. In terms of working capital, an increase in inventories (-¥4.8B) and income taxes paid (-¥13.5B) were negative factors, while a decrease in trade receivables (+¥5.3B) and an increase in trade payables (+¥3.6B) provided offsets. Investing Cash Flow was -¥68.9B, reflecting continued active investment centered on capital expenditures of ¥55.2B, approximately 2.3 times depreciation and amortization expense of ¥23.9B. Financing Cash Flow was -¥11.2B, mainly due to dividend payments (¥6.2B). As a result, Free Cash Flow (Operating Cash Flow + Investing Cash Flow) was ¥1.0B, essentially balanced and indicating that the company is in a period of large-scale investment. Cash on hand was substantial at ¥238.2B, providing a financial foundation capable of sufficiently absorbing net investment outflows.
Ordinary Income exceeded Operating Income by ¥3.2B. Recurring financial income, such as interest and dividend income, contributed to the increase, while foreign exchange gains and losses also included loss-side recognition in the income statement, limiting the positive impact of non-operating items. Extraordinary items comprised extraordinary income of ¥0.3B (gain on sale of property, plant and equipment) and extraordinary losses of ¥1.9B (including an impairment loss of ¥0.3B), resulting in a net loss of ¥1.6B. Their impact on Profit Before Tax of ¥63.2B was limited (approximately 2.5%) and can be treated as a temporary factor. Comprehensive Income was ¥72.3B, substantially exceeding Net Income attributable to owners of the parent of ¥52.3B. The primary cause of this divergence was foreign currency translation adjustments of +¥17.1B. This resulted from the upward revaluation of overseas assets when translated into yen and differs in nature from Net Income, which reflects the company’s underlying earnings power; this distinction should be noted.
The company’s forecast for the next fiscal year (the fiscal year ending March 2027) calls for Revenue of ¥480.0B (up +12.8% from the current fiscal year), Operating Income of ¥64.0B (up +3.8%), and Ordinary Income of ¥65.0B (up +0.3%). Compared with Revenue growth of +12.8%, the growth rates of Operating Income and Ordinary Income (+3.8%/+0.3%) are substantially lower, indicating a plan for declining profit margins despite higher revenue. Forecast EPS is ¥553.60, representing an expected decrease of -5.9% from the current fiscal year’s actual ¥587.90. This suggests that upfront investment for increased production and higher depreciation expenses may be weighing on the planned profit margins.
The dividend for the current fiscal year was ¥90 per share (¥45 interim and ¥45 year-end), representing a substantial increase from ¥30 in the previous year. The Payout Ratio was 15.7%, and total dividends amounted to only ¥6.2B against Net Income attributable to owners of the parent of ¥52.3B. Share repurchases were negligible (¥0.0B), and shareholder returns were centered on dividends. The forecast dividend for the next fiscal year is also ¥90 in total, consisting of ¥45 each for the interim and year-end dividends, indicating a plan to maintain the current fiscal year’s dividend level. Although total dividends of ¥6.2B exceed Free Cash Flow of ¥1.0B, the substantial cash balance of ¥238.2B indicates little concern regarding the funding of shareholder returns.
Business concentration risk: Semiconductor Peripherals accounts for 55.5% of Revenue and 80.7% of segment profit, creating a structure in which company-wide results are strongly linked to trends in semiconductor-related demand for this business.
Structural contraction of the Digital Communication business: Revenue declined -66.2% YoY to ¥16.5B, and Operating Income shifted to a loss of ¥2.8B. If the decline in demand for optical communications devices continues, this business could weigh on portfolio profitability.
Capital efficiency risk associated with front-loaded investment: Capital expenditures reached ¥55.2B, approximately 2.3 times depreciation and amortization expense of ¥23.9B, compressing Free Cash Flow to ¥1.0B. If the utilization and monetization of investments do not progress as planned, the efficiency of invested capital could be affected.
Profitability and Return
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income Margin | 14.5% | 7.8% (4.6%–12.3%) | +6.7pt |
| Net Income Margin | 7.8% | 5.2% (2.3%–8.2%) | +2.6pt |
Both the Operating Income margin and Net Income margin exceed the industry median, placing the company’s profitability in the upper tier of the industry.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | 11.7% | 3.7% (-0.4%–9.3%) | +8.0pt |
The Revenue growth rate substantially exceeds the industry median, indicating a high growth pace within the industry.
※Source: Compiled by the Company
Growth in Revenue and profits was driven solely by Semiconductor Peripherals. While this business generated a ¥34.45B increase in profit against the ¥8.77B increase in total segment profit, the shift of Digital Communication into the red (-¥27.68B) substantially offset this contribution. The concentration of the business portfolio is an important consideration when evaluating the quality of the earnings results.
The growth rate of Net Income attributable to owners of the parent (+32.7%) exceeded that of Operating Income (+16.6%), with the decline in profit attributable to non-controlling interests also contributing to the increase in profit. Meanwhile, the divergence between Comprehensive Income (¥72.3B) and Net Income was largely attributable to foreign currency translation adjustments (+¥17.1B), which should be considered separately from the company’s underlying earnings power.
The forecast for the next fiscal year calls for higher Revenue (+12.8%), while growth in Operating Income and Ordinary Income remains nearly flat (+3.8%/+0.3%). This suggests that the impact of front-loaded expenses associated with increased capital expenditures may be reflected in the planned profit margins.
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 available earnings data. Investment decisions should be made at your own responsibility, after consulting with professionals as necessary.
---End of Report---
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.