- Net Sales: ¥177.62B
- Operating Income: ¥9.02B
- Net Income: ¥5.54B
- EPS: ¥44.37
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥177.62B | ¥167.86B | +5.8% |
| Cost of Sales | ¥137.97B | ¥130.49B | +5.7% |
| Gross Profit | ¥39.66B | ¥37.37B | +6.1% |
| SG&A Expenses | ¥30.63B | ¥29.79B | +2.8% |
| Operating Income | ¥9.02B | ¥7.58B | +19.1% |
| Non-operating Income | ¥983M | ¥1.59B | -38.1% |
| Non-operating Expenses | ¥1.90B | ¥2.40B | -20.9% |
| Ordinary Income | ¥8.11B | ¥6.76B | +19.9% |
| Profit Before Tax | ¥7.42B | ¥5.26B | +40.9% |
| Income Tax Expense | ¥1.88B | ¥1.70B | +10.8% |
| Net Income | ¥5.54B | ¥3.57B | +55.3% |
| Net Income Attributable to Owners | ¥5.54B | ¥3.57B | +55.3% |
| Total Comprehensive Income | ¥10.98B | ¥2.93B | +275.2% |
| Depreciation & Amortization | ¥23.49B | ¥21.93B | +7.1% |
| Interest Expense | ¥781M | ¥405M | +92.8% |
| Basic EPS | ¥44.37 | ¥28.61 | +55.1% |
| Diluted EPS | ¥40.13 | ¥25.66 | +56.4% |
| Dividend Per Share | ¥45.00 | ¥45.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥298.80B | ¥279.28B | +¥19.52B |
| Cash and Deposits | ¥90.63B | ¥78.17B | +¥12.47B |
| Accounts Receivable | ¥84.40B | ¥80.55B | +¥3.85B |
| Inventories | ¥34.89B | ¥31.16B | +¥3.73B |
| Non-current Assets | ¥294.45B | ¥293.90B | +¥542M |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥25.66B | ¥16.84B | +¥8.82B |
| Financing Cash Flow | ¥-549M | ¥9.45B | ¥-10.00B |
| Item | Value |
|---|
| Book Value Per Share | ¥2,595.38 |
| Net Profit Margin | 3.1% |
| Gross Profit Margin | 22.3% |
| Current Ratio | 337.5% |
| Quick Ratio | 298.1% |
| Debt-to-Equity Ratio | 0.83x |
| Interest Coverage Ratio | 11.55x |
| EBITDA Margin | 18.3% |
| Effective Tax Rate | 25.3% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | +5.8% |
| Operating Income YoY Change | +19.1% |
| Ordinary Income YoY Change | +19.9% |
| Net Income Attributable to Owners YoY Change | +55.3% |
| Total Comprehensive Income YoY Change | +275.1% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 130.22M shares |
| Treasury Stock | 5.17M shares |
| Average Shares Outstanding | 124.87M shares |
| Book Value Per Share | ¥2,595.37 |
| EBITDA | ¥32.51B |
| Item | Amount |
|---|
| Q2 Dividend | ¥45.00 |
| Year-End Dividend | ¥45.00 |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥347.50B |
| Operating Income Forecast | ¥18.00B |
| Ordinary Income Forecast | ¥15.00B |
| Net Income Attributable to Owners Forecast | ¥9.00B |
| Basic EPS Forecast | ¥71.97 |
| Dividend Per Share Forecast | ¥45.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: A solid Q2 with profitable growth and clear margin improvement, supported by robust operating cash flow but weighed by low capital efficiency (ROIC 2%). Revenue rose 5.8% YoY to 1,776.24, and operating income climbed 19.1% YoY to 90.24, evidencing positive operating leverage. Net income jumped 55.3% YoY to 55.40, aided by improved operations and a manageable tax rate of 25.3%. Gross profit reached 396.56, implying a gross margin of 22.3%, while operating margin improved to roughly 5.1%. Based on revenue and operating income growth rates, we estimate operating margin expanded by about 57 bps YoY (5.08% vs. ~4.51% last year). Net margin likely expanded by roughly 99 bps YoY to 3.1% (vs. ~2.1%), driven by operating leverage and stable non-operating expense levels. Ordinary income of 81.06 (+19.9% YoY) was lower than operating income due to net non-operating expenses, but interest coverage remains strong at 11.6x. Cash generation was a standout: operating cash flow of 256.58 was 4.63x net income, indicating high earnings quality and good working capital discipline. The balance sheet is conservative with a current ratio of 337.5% and D/E of 0.83x; short-term liquidity risk is minimal given cash and receivables comfortably exceed short-term borrowings. Total comprehensive income of 109.78 greatly exceeded net income, indicating sizable OCI gains (likely FX/valuation), which strengthens equity but are non-cash. Despite improved profitability, capital efficiency remains weak with ROE at 1.7% and ROIC at 2.0%, well below cost of capital benchmarks. EBITDA was 325.11 (18.3% margin), and debt/EBITDA of 3.13x is within comfort for the sector. Dividend data are limited; the calculated payout ratio of 211.5% suggests caution if extrapolated, though cash flow coverage cannot be confirmed due to missing capex/FCF. Forward-looking, sustaining margin gains will hinge on product mix/ASP and utilization, while low ROIC highlights a need for tighter capital discipline and focused growth investments. Overall, Q2 execution was strong operationally; the key debate shifts to durability of margin gains vs. the drag from low capital efficiency.
ROE decomposition (DuPont): Net Profit Margin 3.1% × Asset Turnover 0.299 × Financial Leverage 1.83x = ROE 1.7%. Driver assessment: The margin component improved YoY (operating income +19.1% vs revenue +5.8%), indicating positive operating leverage; asset turnover is low (0.299), consistent with a capital-intensive footprint; leverage is moderate (1.83x) and not the main ROE driver. Business context: Margin gains likely reflect better utilization, disciplined SG&A, and product mix tailwinds; ordinary income lagged operating income due to net non-operating expense (non-op income 9.83 vs non-op expense 19.01), partially offset by interest income of 6.07. Sustainability: Margin improvement appears cyclical-operational rather than one-off; however, sustaining beyond the cycle requires continued mix upgrade and cost control, as non-operating drag persists. Flags: SG&A of 306.32 is high relative to gross profit (SG&A/gross profit ~77%), but absolute SG&A growth vs revenue growth cannot be assessed due to lack of prior SG&A data; watch for SG&A growth outpacing revenue in coming quarters.
Top-line grew 5.8% YoY to 1,776.24, consistent with gradual recovery in electronics demand. Operating profit rose 19.1% to 90.24, outpacing sales and implying operating margin expansion to about 5.1%. Net income surged 55.3% to 55.40 (net margin ~3.1%), benefiting from operational improvement and a steady effective tax rate of 25.3%. EBITDA of 325.11 (18.3% margin) indicates healthy contribution from depreciation-heavy assets; D&A of 234.87 underlines capital intensity. Ordinary income of 81.06 (+19.9% YoY) confirms underlying earnings growth despite non-operating expense drag. Growth quality is supported by OCF at 256.58 (4.63x NI), signaling strong cash conversion potentially from disciplined working capital. Outlook: Revenue sustainability hinges on MLCC demand normalization, mix/ASP stabilization, and utilization rates; incremental margin upside may come from cost optimization and product mix but is capped by capital intensity and low asset turnover.
Liquidity is robust: current ratio 337.5% and quick ratio 298.1%—well above benchmarks; no warning triggers (Current Ratio >> 1.0). Solvency is sound with D/E at 0.83x and interest coverage at 11.55x; no D/E > 2.0 concerns. Maturity profile: short-term loans of 104.16 are comfortably covered by cash and deposits of 906.32 and receivables of 844.04, minimizing maturity mismatch risk. Total liabilities are 2,686.95 against equity of 3,245.53, indicating a conservative capital structure. Debt/EBITDA at 3.13x is manageable in this industry context. No off-balance sheet obligations are reported in the data provided.
OCF/Net Income at 4.63x signals high earnings quality and strong cash conversion. With OCF of 256.58 and financing CF of -5.49, cash generation supports deleveraging or liquidity build; however, investing CF and capex are unreported, preventing full FCF assessment. Dividend and buyback outflows are unreported; thus FCF coverage of shareholder returns is not calculable. Working capital: balance sheet shows moderate inventories (348.93) and receivables (844.04) relative to payables (283.45), consistent with a manufacturer; no explicit signs of working capital manipulation can be inferred without period-to-period deltas.
Dividend data are largely unreported. The calculated payout ratio of 211.5% suggests potential unsustainability if reflective of actual distributions; however, without DPS, total dividends paid, or capex/FCF, we cannot validate cash coverage. OCF was strong (256.58), which helps, but sustainability depends on capex intensity and future profit stability. Policy outlook cannot be inferred from the data provided; monitor company guidance on payout ratios and capital allocation.
Business Risks:
- Demand cyclicality in electronics components (MLCCs) affecting volumes and ASPs.
- Product mix and pricing pressure that could erode gross and operating margins.
- Capacity utilization risk given high fixed costs and significant D&A (234.87).
- Supply chain and lead-time volatility impacting inventories and delivery.
Financial Risks:
- Low capital efficiency: ROIC at 2.0% and ROE at 1.7% lag cost of capital benchmarks.
- Non-operating expense drag (net non-op loss ~9.18) reducing ordinary income.
- Currency exposure potentially affecting OCI and earnings (large swing in total comprehensive income).
- Refinancing/interest rate risk, though mitigated by strong liquidity and 11.55x interest coverage.
Key Concerns:
- Sustainability of recent margin expansion amid competitive pricing.
- Visibility on capex and FCF is limited due to unreported investing cash flows.
- Potential for elevated payout (calculated 211.5%) to pressure balance sheet if continued.
- Asset turnover at 0.299 constrains returns absent significant margin gains.
Key Takeaways:
- Operational beat: revenue +5.8% YoY and operating income +19.1% indicate healthy operating leverage.
- Margins improved: operating margin ~5.1% and net margin ~3.1%, both likely up YoY.
- Cash quality strong: OCF 4.63x NI, supporting liquidity and optionality.
- Balance sheet conservative: current ratio 3.38x, D/E 0.83x, interest cover 11.6x.
- Capital efficiency weak: ROIC 2.0% and ROE 1.7% are key medium-term issues.
Metrics to Watch:
- Operating margin trend (bps change) vs. ASP/mix and utilization.
- OCF vs. NI and full FCF once capex/investing CF are disclosed.
- ROIC trajectory and asset turnover improvements.
- Non-operating income/expense balance and interest cost.
- Inventory levels and turns relative to demand recovery.
- Dividend policy updates and payout guidance.
Relative Positioning:
Versus domestic electronic component peers, Taiyo Yuden exhibits strong liquidity and acceptable leverage but lags in capital efficiency (low ROIC/ROE) and asset turnover; sustaining margin gains and improving mix/turns are pivotal to narrow the gap with best-in-class peers.
This analysis was auto-generated by AI. Please note the following:
- No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
- Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
- At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis