- Net Sales: ¥20.63B
- Operating Income: ¥1.32B
- Net Income: ¥1.05B
- EPS: ¥133.98
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥20.63B | ¥21.42B | -3.7% |
| Cost of Sales | ¥16.38B | ¥17.26B | -5.1% |
| Gross Profit | ¥4.25B | ¥4.16B | +2.3% |
| SG&A Expenses | ¥2.94B | ¥2.91B | +0.9% |
| Operating Income | ¥1.32B | ¥1.25B | +5.7% |
| Non-operating Income | ¥160M | ¥157M | +1.9% |
| Non-operating Expenses | ¥106M | ¥462M | -77.1% |
| Ordinary Income | ¥1.37B | ¥941M | +45.9% |
| Profit Before Tax | ¥1.46B | ¥1.02B | +43.4% |
| Income Tax Expense | ¥408M | ¥238M | +71.4% |
| Net Income | ¥1.05B | ¥780M | +34.7% |
| Net Income Attributable to Owners | ¥1.05B | ¥780M | +34.7% |
| Total Comprehensive Income | ¥882M | ¥1.88B | -53.2% |
| Depreciation & Amortization | ¥522M | ¥491M | +6.3% |
| Interest Expense | ¥40M | ¥34M | +17.6% |
| Basic EPS | ¥133.98 | ¥95.54 | +40.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥29.73B | ¥30.62B | ¥-891M |
| Cash and Deposits | ¥11.02B | ¥11.93B | ¥-907M |
| Accounts Receivable | ¥8.46B | ¥8.03B | +¥425M |
| Inventories | ¥1.72B | ¥1.79B | ¥-73M |
| Non-current Assets | ¥12.64B | ¥12.57B | +¥76M |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥1.23B | ¥2.36B | ¥-1.13B |
| Financing Cash Flow | ¥-1.76B | ¥-1.28B | ¥-483M |
| Item | Value |
|---|
| Net Profit Margin | 5.1% |
| Gross Profit Margin | 20.6% |
| Current Ratio | 253.1% |
| Quick Ratio | 238.5% |
| Debt-to-Equity Ratio | 0.86x |
| Interest Coverage Ratio | 32.95x |
| EBITDA Margin | 8.9% |
| Effective Tax Rate | 27.9% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | -3.7% |
| Operating Income YoY Change | +5.7% |
| Ordinary Income YoY Change | +45.8% |
| Net Income Attributable to Owners YoY Change | +34.9% |
| Total Comprehensive Income YoY Change | -53.1% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 8.45M shares |
| Treasury Stock | 604K shares |
| Average Shares Outstanding | 7.85M shares |
| Book Value Per Share | ¥2,901.13 |
| EBITDA | ¥1.84B |
| Item | Amount |
|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥90.00 |
| Segment | Revenue | Operating Income |
|---|
| DieAndMachinery | ¥71M | ¥52M |
| ElectronicComponents | ¥20.18B | ¥1.89B |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥42.30B |
| Operating Income Forecast | ¥2.10B |
| Ordinary Income Forecast | ¥2.10B |
| Net Income Attributable to Owners Forecast | ¥1.60B |
| Basic EPS Forecast | ¥203.85 |
| Dividend Per Share Forecast | ¥90.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: Solid profitability resilience with margin expansion despite top-line softness, supported by disciplined cost control and positive operating cash flow. Revenue declined 3.7% YoY to 206.33, but operating income rose 5.7% YoY to 13.18, indicating improved operating efficiency. Gross profit was 42.55, delivering a gross margin of 20.6%. SG&A expenses were 29.36, implying an SG&A ratio of 14.2%, which helped lift operating margin to 6.4%. Ordinary income surged 45.8% YoY to 13.73, aided by a positive non-operating balance (+0.54) and low interest costs (0.40). Net income increased 34.9% YoY to 10.51, with an effective tax rate of 27.9%. Operating margin expanded by an estimated 57 bps YoY (to 6.4%), while net margin improved by approximately 146 bps (to 5.1%). EBITDA was 18.40, with an EBITDA margin of 8.9%, and interest coverage was a very strong 32.95x. Balance sheet liquidity remains robust: cash and deposits of 110.24 versus short-term loans of 37.09, and a current ratio of 253%. Leverage is moderate with D/E at 0.86x and financial leverage (A/E) at 1.86x. Operating cash flow of 12.31 exceeded net income (OCF/NI 1.17x), indicating good earnings quality this quarter. ROE stood at 4.6% via DuPont, while ROIC at 4.9% is below the 5% warning threshold, signaling capital efficiency remains a structural improvement area. Dividend payout ratio is estimated at 72.4%, above the 60% benchmark, suggesting a tighter buffer for reinvestment if earnings soften. Financing cash outflow of -17.63 includes share buybacks of -1.28 and likely debt repayments, consistent with balance sheet discipline. Forward-looking, the company enters the second half with healthy liquidity and improved margins, but will need to lift ROIC and sustain margin gains amid a weaker revenue environment. Key watchpoints include order trends, FX, and the sustainability of non-operating contributions.
ROE decomposition: ROE (4.6%) = Net Profit Margin (5.1%) × Asset Turnover (0.487) × Financial Leverage (1.86x). The most significant positive change versus last year appears in net margin, which we estimate expanded ~146 bps (from ~3.6% to 5.1%), driven by improved cost discipline (lower SG&A ratio) and a net positive non-operating balance. Operating margin also rose ~57 bps YoY to ~6.4%, implying better gross-to-operating conversion despite lower revenue. Asset turnover of 0.487 (half-year basis) suggests subdued volume/utilization; top-line contraction (-3.7%) limited efficiency gains here. Financial leverage at 1.86x remains moderate and relatively stable; leverage was not the driver of ROE change. Business drivers: cost control (SG&A containment) and manageable interest burden (interest expense 0.40 with 32.95x coverage) improved bottom-line conversion; a small uplift from non-operating income (interest/dividends) also helped ordinary income. Sustainability: cost-driven margin gains can persist if mix and pricing hold, but reliance on non-operating tailwinds (non-operating income ratio 15.2%) is less controllable; continued gross margin discipline is key. No evidence that SG&A grew faster than revenue (YoY SG&A not disclosed), but vigilance is warranted given the softer sales base. Overall, ROE remains constrained by low asset turnover and sub-5% ROIC, highlighting the need for better capital productivity.
Revenue declined 3.7% YoY, indicating a soft demand backdrop or product mix normalization. Profit growth outpaced sales due to improved margins: operating income +5.7% and net income +34.9% YoY, reflecting operating leverage and cleaner non-operating items. Gross margin of 20.6% and operating margin of 6.4% are constructive versus last year, but still modest for further self-funded growth. Ordinary income benefited from interest/dividend income (non-operating income 1.60 vs expenses 1.06). With ROIC at 4.9%, growth reinvestment returns are below the 7–8% target range seen in efficient peers, suggesting careful capital allocation is needed to drive sustainable growth. Outlook hinges on order momentum in electronics end-markets (not disclosed), FX tailwinds, and cost pass-through. Given liquidity strength and lean cost base, the company is positioned to defend profitability if volumes remain soft; any top-line recovery would likely translate well into earnings.
Liquidity is strong: current ratio 253.1% and quick ratio 238.5% (both well above benchmarks). No warning on Current Ratio (<1.0) or D/E (>2.0); D/E is 0.86x, a conservative profile. Cash and deposits (110.24) comfortably exceed short-term loans (37.09), reducing refinancing risk. Working capital is ample at 179.84, with receivables 84.58 and inventories 17.15; collection risk appears manageable given the cash balance, though receivables represent ~41% of H1 revenue. Total liabilities are 196.16 against equity of 227.63, implying financial leverage of 1.86x (assets/equity). Long-term loans of 41.30 suggest some duration balance; no evident maturity mismatch given strong current assets. No off-balance sheet obligations disclosed in the provided data.
OCF/Net Income is 1.17x, indicating good earnings-to-cash conversion and low accrual pressure this period. OCF of 12.31 covers estimated dividends if the 72.4% payout ratio is applied to NI (implied dividends ~7.6), leaving buffer pre-capex; however, investing CF and capex are unreported, so FCF cannot be confirmed. Financing CF of -17.63 reflects de-leveraging/shareholder returns (including -1.28 in buybacks). No clear signs of working capital manipulation from the data provided; however, without period-to-period deltas for AR/inventory, we cannot assess timing effects. Free cash flow sustainability for both dividends and capex cannot be determined due to missing investing CF and capex figures.
The calculated payout ratio is 72.4%, above the <60% benchmark, implying a tighter cushion if earnings weaken. Using NI 10.51, implied dividends would be ~7.6, which are covered by OCF of 12.31 (~1.6x) before capex; coverage after capex is unknown given unreported investing CF/capex. Balance sheet liquidity (cash 110.24) provides flexibility for near-term distributions, but structurally low ROIC (4.9%) argues for cautious capital returns until reinvestment returns improve. Dividend policy details, DPS, and total dividends paid are unreported; future payout may be sensitive to H2 profitability and capex needs.
Business Risks:
- End-market demand volatility in electronics/components leading to revenue declines (-3.7% YoY).
- Margin sensitivity to input costs and pricing, with modest operating margin (6.4%).
- FX fluctuations affecting export competitiveness and translated profits (not disclosed but typical for sector).
- Potential concentration in automotive/industrial segments (typical for Japanese component makers; not disclosed).
- Supply chain and lead-time risks impacting deliveries and working capital.
Financial Risks:
- ROIC at 4.9% below target levels, indicating suboptimal capital efficiency.
- Elevated payout ratio (72.4%) could constrain reinvestment during downturns.
- Ordinary income partly reliant on non-operating items (non-operating income ratio 15.2%), which may be volatile.
- Receivables represent ~41% of H1 revenue, exposing the company to collection timing risk.
Key Concerns:
- Sustaining margin gains if revenue softness persists.
- Limited visibility on capex and investing CF, obscuring true FCF and dividend headroom.
- Dependence on macro/FX/semiconductor cycle for recovery in asset turnover and ROE.
Key Takeaways:
- Profitability improved despite lower sales; operating margin expanded ~57 bps and net margin ~146 bps YoY.
- Earnings quality is solid with OCF/NI at 1.17x and strong interest coverage (32.95x).
- Balance sheet is robust: cash exceeds short-term debt; current ratio 253%.
- Capital efficiency is the main drag: ROE 4.6% and ROIC 4.9% remain low.
- Payout ratio of 72.4% is on the high side; sustainability depends on H2 cash generation and capex.
Metrics to Watch:
- Order backlog/book-to-bill and H2 revenue trajectory.
- Gross and operating margin trend (pricing vs input costs).
- Capex and investing cash flows to clarify FCF.
- ROIC progression and asset turnover improvements.
- AR days and inventory turns to monitor working capital discipline.
- FX rates (USD/JPY, EUR/JPY) and exposure breakdown.
- Non-operating income/expense volatility.
Relative Positioning:
Within Japanese electronic component peers, the company shows conservative liquidity and leverage with improved margins, but trails best-in-class players on capital efficiency (ROIC/ROE). Its cash position and low interest burden provide resilience, yet sustained re-rating likely requires clearer top-line recovery and ROIC uplift.
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