Hakuto (7433) FY2026 Q3 Earnings Report

Quick View

Executive Summary

The cumulative results for Q3 saw declines in both revenue and earnings, as demand adjustments centered on electronic components and stagnant gross margin growth pressured profits. Revenue was ¥1360.3B (down -3.4% YoY, a decrease of ¥48.5B), Operating Income was ¥52.9B (down -17.4%, a decrease of ¥11.2B), and Ordinary Income was ¥48.1B (down -21.6%, a decrease of ¥13.3B). Net Income was ¥42.4B (down -1.2%, a decrease of ¥0.5B), representing a smaller decline, supported by ¥13.8B in extraordinary income, including a ¥13.7B gain on the sale of investment securities. This contrasts with the declining trend in earnings from the core business.

Factors Affecting Business Performance

【Revenue】Revenue was ¥1360.3B, a decline of -3.4% YoY. By segment, ElectronicParts generated ¥1061.0B (78.0% of total), ElectricAndElectricalEquipment generated ¥185.1B (13.6%), and IndustrialChemical generated ¥84.5B (6.2%), indicating a structure in which demand trends in the core electronic components business significantly influence overall performance.

【Profit and Loss】Cost of sales was ¥1157.1B, resulting in a cost-of-sales ratio of 85.1%. Gross margin remained at 14.9%, while SG&A expenses of ¥150.2B (SG&A ratio of 11.0%) pressured earnings, causing the Operating Income margin to decline from the previous year to 3.9%. Segment profit margins were 9.0% for ElectricAndElectricalEquipment and 5.9% for IndustrialChemical, compared with 3.5% for ElectronicParts, the lowest among the three. The low profitability of ElectronicParts, the largest segment by composition, is weighing on the overall margin. In non-operating items, non-operating income and expenses resulted in a loss of ¥4.8B, mainly due to a foreign exchange loss of ¥7.0B, thereby reducing Ordinary Income. However, extraordinary income of ¥13.8B, including a ¥13.7B gain on the sale of investment securities, supported Net Income. In addition to the declines in revenue and earnings, the stabilization of Net Income was attributable to temporary factors; overall, the results should therefore be characterized as declines in both revenue and earnings.

Segment Analysis

ElectronicParts recorded Revenue of ¥1061.0B (78.0% of total), Operating Income of ¥36.6B, and a profit margin of 3.5%, below the company-wide margin of 3.9%, making it a drag on profitability. ElectricAndElectricalEquipment had Revenue of ¥185.1B and a profit margin of 9.0%, the highest among the three segments and a key pillar of profitability. IndustrialChemical had Revenue of ¥84.5B and a profit margin of 5.9%, placing it in the middle range. As the revenue mix is heavily concentrated in electronic components, demand fluctuations in this business have a significant impact on overall performance.

Key Financial Indicators

【Profitability】The Operating Income margin of 3.9%, Ordinary Income margin of 3.5%, and Net Income margin of 3.1% all declined from the same period of the previous year, while the low gross margin of 14.9% amplified fluctuations in profitability. 【Cash Flow Quality】Operating Cash Flow (OCF) was ¥38.4B, representing a ratio of 0.91x to Net Income of ¥42.4B and providing generally adequate support; however, trade receivables increased by ¥42.7B, with working capital constraining cash generation. 【Investment Efficiency】ROE was 6.3%, with low profitability acting as a constraint on capital efficiency. 【Financial Soundness】The Equity Ratio was 48.7%, broadly flat from 48.4% in the previous year (65.5/130.4), while cash and deposits increased 22.9% YoY to ¥183.5B.

Cash Flow Analysis

Operating Cash Flow (OCF) was positive at ¥38.4B, a significant improvement from -¥4.5B in the same period of the previous year. In terms of working capital, trade receivables increased by ¥42.7B and absorbed funds, while trade payables increased by ¥36.0B and partially offset this effect; inventories also increased by ¥12.8B. Investing Cash Flow was an inflow of ¥2.3B, primarily due to ¥14.9B in proceeds from the sale of investment securities, among other items, while capital expenditures remained limited to ¥4.4B. Financing Cash Flow was an outflow of ¥16.8B, mainly due to ¥50.6B in repayments of long-term borrowings and ¥42.3B in dividend payments. As a result, Free Cash Flow (OCF + Investing Cash Flow) remained positive at ¥40.8B. Although the return to positive OCF itself is positive even excluding the temporary factor of investment securities sales, the increasing trends in trade receivables and inventories require monitoring as factors that will influence future cash-generating capacity.

Earnings Quality

Of Net Income of ¥42.4B, extraordinary income of ¥13.8B, including a ¥13.7B gain on the sale of investment securities, was a major supporting factor. Recurring earnings power therefore needs to be assessed based on Operating Income of ¥52.9B and Ordinary Income of ¥48.1B. Non-operating income of ¥5.3B was primarily composed of ¥3.1B in dividend income and had a recurring nature, whereas the ¥7.0B foreign exchange loss within non-operating expenses of ¥10.1B is subject to significant volatility. Comprehensive Income was ¥65.0B, substantially exceeding Net Income of ¥42.4B. Foreign currency translation adjustments of ¥16.9B and valuation differences on securities of ¥5.3B were the primary causes of the difference. However, these items are affected by fluctuations in foreign exchange rates and market prices. Accordingly, when assessing recurring earnings power, it is appropriate to focus on the levels of Operating Income and Ordinary Income rather than Net Income.

Earnings Forecast and Guidance

Progress toward the full-year forecast was 73.1% for Revenue, 88.2% for Operating Income, and 84.4% for Ordinary Income. Revenue was slightly below the standard 75% progress level at the Q3 stage, and a recovery in sales during Q4 will be necessary to achieve the full-year forecast of 1.6% growth. Meanwhile, the progress rates for Operating Income and Ordinary Income exceeded the standard levels; however, the full-year forecasts themselves anticipate declines of -24.2% and -22.2% YoY, respectively. The high progress rates therefore indicate the degree of achievement relative to the forecasts for declining earnings.

Shareholder Returns

An interim dividend of ¥100 per share was paid, and the full-year dividend forecast is ¥200. The Payout Ratio against cumulative Q3 Net Income of ¥42.4B is approximately 49.9% based on the interim dividend and the average number of shares outstanding during the period. The Payout Ratio based on the annual dividend forecast against the full-year Net Income forecast of ¥49.0B is approximately 76.8%, calculated to exceed the interim-period level. No share repurchases have been confirmed, and shareholder returns are centered on dividends.

Risk Factors

1. Declining profitability of the core business: ElectronicParts accounts for 78.0% of the revenue mix but has a profit margin of 3.5%, below the company-wide average, creating a structure in which demand trends in this business are likely to directly affect overall earnings.

2. Declining cash efficiency due to increased working capital: Trade receivables increased by ¥42.7B and inventories increased by ¥12.8B, both of which are factors suppressing OCF growth. If the structure remains dependent on funding support from increased trade payables, a downside risk to OCF exists when payment terms normalize.

3. Deterioration in non-operating income and expenses due to foreign exchange fluctuations: The ¥7.0B foreign exchange loss was the primary component of non-operating expenses and reduced Ordinary Income. Foreign exchange sensitivity associated with foreign-currency-denominated transactions and assets may continue to cause fluctuations in performance.

Industry Benchmark (Reference; Company Research)

Industry Benchmark (trading)

Profitability and Returns

The company's Operating Income margin is slightly above the industry median, while its Net Income margin remains at the same level as the median.

Growth and Capital Efficiency

The Revenue growth rate is significantly below the industry median, with the extent of the revenue decline standing out even within the industry.

※Source: Company research

Key Points from the Financial Results

1. The core business remains on a declining trend in both revenue and earnings, and the Operating Income margin declined from the previous year. The profit margin of the core ElectronicParts business (78.0% of the revenue mix) is below the company-wide average, making improvement in the segment's profitability the key to an overall earnings recovery.

2. The stabilization of Net Income was largely attributable to the temporary factor of a ¥13.7B gain on the sale of investment securities. Recurring earnings power must therefore be confirmed through the trends in Operating Income and Ordinary Income.

3. Working capital requirements have increased due to higher trade receivables and inventories, and the potential for improvement in OCF will depend on progress in collecting receivables and reducing inventories.

Theoretical Share Price (Reference Value)

Sensitivity: ¥3,379–¥3,565 at ±1% in the cost of equity, and ¥3,466–¥3,473 at ±0.1 in ω.

Notes:

• Goodwill amortization of ¥16.9 per share is added back to earnings (due to its non-cash nature and for comparability with IFRS companies).
• Because the progress of Net Income toward the full-year forecast (86%) exceeds the standard level (75%), forecast EPS is adjusted upward within a maximum range of +10% (because companies ahead of plan tend to exceed their forecasts; the adjustment may be excessive for businesses with strong seasonality).
• As forecast ROE is below the cost of equity, the theoretical value is below Book Value per Share.
• Net assets as of the quarter-end are used (there is a timing difference relative to the full-year forecast).

(Calculation model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated value based solely on publicly disclosed data; this is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict or guarantee the future share price.)

---

This report is an earnings analysis document automatically generated by AI through analysis of XBRL financial results release data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the company based on publicly disclosed financial results data. Investment decisions should be made at your own responsibility, and you should consult a professional as necessary.

---End of Report---