Hakuto Co.,Ltd. FY2027 Q1 Earnings Report

Quick View

Executive Summary

Revenue and earnings increased on the rapid expansion of the core ElectronicParts Business, resulting in a high-quality earnings performance in which profit growth outpaced revenue growth. Revenue was ¥545.4B (+35.2% YoY), Operating Income was ¥23.2B (+167.3%), Ordinary Income was ¥22.9B (+219.1%), and Net Income was ¥15.6B (+137.3%). The Operating Income margin improved to 4.3% (2.2% in the same period last year), as SG&A expense growth was relatively contained compared with revenue growth, resulting in operating leverage.

Factors Affecting Performance

【Revenue】Revenue was ¥545.4B, representing a substantial 35.2% YoY increase. By segment, ElectronicParts led overall performance with revenue of ¥448.7B (82.3% of total revenue, YoY +43.1%), while ElectricAndElectricalEquipment generated ¥61.7B (+15.6%) and IndustrialChemical generated ¥26.4B (-3.6%), both showing relatively soft performance. A key characteristic is the high concentration, with more than 80% of the revenue mix dependent on ElectronicParts.

【Profit and Loss】Operating Income was ¥23.2B (YoY +167.3%), with an Operating Income margin of 4.3% (2.2% in the same period last year). Operating Income from ElectronicParts surged to ¥20.2B (YoY +287.9%), accounting for approximately 87% of total Company profit and serving as the primary driver of earnings growth. Among non-operating items, a foreign exchange gain of ¥1.6B boosted Ordinary Income, while interest expense increased to ¥2.8B, expanding the interest burden. A gain on the sale of investment securities of ¥2.9B was recorded as extraordinary income, contributing to Profit Before Tax of ¥25.8B; however, the effective tax rate was high at approximately 39.4%, limiting growth in Net Income to ¥15.6B. In conclusion, both revenue and earnings increased.

Segment Analysis

ElectronicParts was the largest growth driver, with revenue of ¥448.7B (82.3% of total revenue, YoY +43.1%) and Operating Income of ¥20.2B (YoY +287.9%, margin 4.5%). ElectricAndElectricalEquipment generated revenue of ¥61.7B (YoY +15.6%) and Operating Income of ¥4.3B (YoY +2.9%, margin 7.0%), maintaining the highest profit margin among the three segments. IndustrialChemical generated revenue of ¥26.4B (YoY -3.6%) and Operating Income of ¥1.4B (YoY -9.9%, margin 5.2%), making it the only segment to experience both revenue and earnings declines. Although ElectronicParts’ profit margin is improving as the segment rapidly expands in scale, it remains relatively low compared with the other segments, leaving room for improvement in pricing and product mix.

Key Financial Indicators

【Profitability】The Operating Income margin improved to 4.3% (2.2% in the same period last year), while the gross margin also edged up to 14.6% (14.2% in the same period last year), and the Net Income margin improved to 2.9% (1.6% in the same period last year). 【Cash Flow Quality】Operating Cash Flow (OCF) was ¥31.3B, exceeding Net Income of ¥15.6B, indicating solid cash backing for earnings. 【Investment Efficiency】ROE remained low at 2.2%, while EPS doubled to ¥77.67 (¥35.03 in the same period last year). 【Financial Soundness】The Equity Ratio was 42.1%, remaining roughly unchanged from 41.6% in the same period last year; however, the Company has a relatively high dependence on short-term liabilities, with short-term borrowings of ¥347.3B compared with long-term borrowings of ¥223.9B.

Cash Flow Analysis

Operating Cash Flow was ¥31.3B, down 29.4% YoY, but remained approximately twice Net Income of ¥15.6B, indicating that the Company’s ability to convert earnings into cash was maintained. In terms of working capital, an increase in trade receivables was a negative factor of ¥19.5B, but this was offset by a ¥27.3B increase in trade payables and a ¥3.5B decrease in inventories. After subtotaling OCF at ¥46.6B and deducting ¥12.8B in income taxes paid, among other items, the Company arrived at final OCF. Investing Cash Flow was ¥0.6B, or nearly neutral, and capital expenditures were limited to ¥1.4B, resulting in ample Free Cash Flow of ¥31.8B. Financing Cash Flow was -¥23.5B and was used for debt repayments and dividend payments. Overall, cash generation remains sufficient to support business operations, although the decline in OCF from the previous year reflects the impact of increased income tax payments and working capital fluctuations.

Quality of Earnings

Recurring earnings power is supported by Operating Income of ¥23.2B, together with non-operating income such as the ¥1.6B foreign exchange gain. At the same time, the Company recorded a ¥2.9B gain on the sale of investment securities as extraordinary income, a temporary factor that contributed to Profit Before Tax of ¥25.8B. Even excluding this temporary factor, underlying earnings power improved substantially from the previous year. The gap between Ordinary Income of ¥22.9B and Net Income of ¥15.6B was primarily attributable to ¥10.2B in income taxes (effective tax rate of approximately 39.4%); the high tax burden, rather than temporary factors, was the main cause of the gap. The fact that OCF exceeded Net Income suggests high accrual quality.

Earnings Forecast and Guidance

Progress against the full-year plan was 24.0% for Revenue (¥545.4B/¥2,275.0B), 24.2% for Operating Income (¥23.2B/¥96.0B), and 26.7% for Ordinary Income (¥22.9B/¥86.0B), broadly in line with the standard quarterly progress rate of 25%. While progress at the Ordinary Income level is slightly ahead, partly due to the contribution from foreign exchange gains, Net Income growth has been relatively constrained by the high tax rate. No revisions have been made to either the earnings forecast or the dividend forecast, and the full-year plan remains unchanged at its current level.

Shareholder Returns

Cash dividends paid during Q1 amounted to ¥17.9B. In addition, a stock split at a ratio of 1 share for 3 shares, with September 30, 2026 as the record date, has been approved. No revision has been made to the dividend forecast.

Risk Factors

1. Segment concentration risk: ElectronicParts accounts for 82.3% of Revenue and approximately 87% of Operating Income, resulting in a significant impact of supply and demand fluctuations in this segment on overall performance.

2. Interest rate and funding structure risk: The Company has a high dependence on short-term liabilities, with short-term borrowings of ¥347.3B compared with long-term borrowings of ¥223.9B. Interest expense increased from ¥0.8B in the same period last year to ¥2.8B, raising sensitivity to changes in the interest rate environment.

3. Working capital expansion: Trade receivables of ¥537.1B and inventories of ¥443.1B have accumulated at a pace exceeding revenue growth (+35.2%), requiring monitoring from the perspectives of credit management and inventory valuation.

Industry Benchmark (For Reference; Compiled by the Company)

Industry Benchmark (trading)

Profitability and Returns

The Operating Income margin is at the same level as the industry median, while the Net Income margin is slightly below the industry median due to factors including the tax burden.

Growth and Capital Efficiency

The Revenue growth rate is significantly above the industry median, representing a high growth pace within the industry.

※Source: Compiled by the Company

Key Takeaways from the Earnings

1. The rapid growth of ElectronicParts (Revenue +43.1%, Operating Income +287.9%) is driving overall Company performance, creating a structure in which future performance will depend on the sustainability of demand trends and pricing and product mix in this segment.

2. OCF is approximately twice Net Income, indicating solid cash backing for earnings; however, trade receivables and inventories are accumulating at a pace exceeding revenue growth, making trends in working capital efficiency a key area of focus.

3. The effective tax rate is high at approximately 39.4%, and the relatively restrained growth in Net Income (+137.3%) compared with Ordinary Income growth (+219.1%) indicates potential for normalization of the tax burden structure.

Theoretical Share Price (Reference Value)

Sensitivity: ¥3,099–¥3,279 at ±1% Cost of Equity, and ¥3,171–¥3,198 at ω±0.1.

Notes:

• Goodwill amortization of ¥64.2 per share has been added back to earnings (for non-cash expense treatment and comparability with IFRS companies).
• As forecast ROE is below the Cost of Equity, the theoretical value is below Book Value Per Share.
• Net assets as of the end of the quarter are used (there is a timing difference from 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 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 with a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

Hakuto delivered a strong FY2027 Q1 earnings recovery, led by a sharp improvement in the electronic components business and substantial operating-margin expansion. Revenue rose 35.2% year on year to ¥54.54bn. Operating income increased 167.3% to ¥2.32bn, materially outpacing sales growth. Ordinary income rose 219.1% to ¥2.30bn. Profit attributable to owners of the parent increased 121.8% to ¥1.46bn, equivalent to basic EPS of ¥77.67. The gross margin improved to 14.6% from 14.2% in the prior-year quarter, an expansion of approximately 40 basis points. The operating margin expanded to 4.3% from 2.2%, an improvement of approximately 210 basis points. The net margin increased to 2.7% from 1.6%, up approximately 105 basis points. The principal driver was the electronic components segment, where segment profit rose from ¥0.52bn to ¥2.02bn while sales increased 43.1% to ¥44.87bn. Operating leverage was favorable, with SG&A increasing 16.1%, well below the 35.2% revenue increase. Earnings included a ¥2.88bn gain on sale of investment securities, which lifted profit before tax and reduced the comparability of bottom-line growth with recurring operating performance. Cash generation was strong, with operating cash flow of ¥3.13bn exceeding net income by 2.14x. Free cash flow was ¥3.18bn because capital expenditure was limited to ¥0.14bn. Liquidity remained sound, with a 181.9% current ratio and a 120.0% quick ratio. However, the company carries ¥57.12bn of interest-bearing debt, including ¥34.73bn of short-term loans, and reported Debt/EBITDA of 21.12x. Working-capital intensity remains a central issue, with receivables of ¥53.71bn and inventories of ¥44.31bn. Management retained its full-year forecast, and Q1 operating-income progress of 24.2% is broadly in line with the 25% seasonal benchmark. The near-term outlook is constructive if electronic-components demand and the improved gross-profit mix persist, but investment evaluation should distinguish the strong recurring operating recovery from securities-sale gains and monitor working-capital funding needs.

Profitability Analysis

The reported annualized DuPont ROE is 8.3%, comprising a 2.7% net profit margin, 1.298x asset turnover, and 2.38x financial leverage. Financial leverage is the largest contributor to the ROE outcome, while the low net margin remains the limiting factor for returns on equity. The most meaningful year-on-year operational change was margin recovery: the operating margin improved by approximately 210 basis points to 4.3% as revenue growth materially exceeded SG&A growth. Gross margin also rose by approximately 40 basis points to 14.6%, indicating that the earnings improvement was not solely a fixed-cost absorption effect. SG&A rose to ¥5.67bn from ¥4.88bn, or 16.1% year on year, versus 35.2% revenue growth; this denotes favorable operating leverage rather than cost escalation. Salaries and allowances rose to ¥1.69bn from ¥1.45bn, but the growth was absorbed by the expanded revenue base. The electronic components segment is the core business, contributing ¥44.87bn of segment sales and ¥2.02bn of segment profit, equal to roughly 89% of total segment profit before corporate adjustments. Its segment margin improved to 4.5% from 1.7%, supporting the consolidated margin recovery. Electronic and electrical equipment generated ¥6.17bn of sales and ¥0.43bn of profit, with margin moderating to 7.0% from 7.8%. Chemical sales declined 3.6% to ¥2.64bn and segment profit declined 9.9% to ¥0.14bn, with margin easing to 5.2% from 5.5%. Other businesses remained loss-making, although the segment loss narrowed to ¥0.33bn from ¥0.37bn. The 4.3% EBIT margin remains below the 5% efficiency alert threshold and indicates that profitability remains sensitive to changes in supplier pricing, customer mix, and distribution volumes. Goodwill amortization was ¥0.30bn, or approximately 11.2% of reported EBITDA; under JGAAP, this recurring amortization depresses operating profit and net income relative to IFRS reporters. EBITDA before goodwill amortization was ¥3.01bn, implying a 5.5% pre-goodwill-amortization margin, but this does not eliminate the need to improve underlying trading and distribution margins.

Growth Assessment

The Q1 sales increase was broad enough to establish a strong start, but it was concentrated in the electronic components business. Electronic components sales grew 43.1% year on year to ¥44.87bn, compared with a 15.6% increase to ¥6.17bn in electronic and electrical equipment. Chemical sales fell to ¥2.64bn, and other-business sales declined to ¥0.95bn, demonstrating that growth was not uniform across the portfolio. The operating-profit increase substantially exceeded revenue growth because of the electronic components segment's ¥1.50bn year-on-year profit increase. Full-year company guidance calls for revenue of ¥227.50bn, operating income of ¥9.60bn, ordinary income of ¥8.60bn, and profit attributable to owners of ¥6.40bn. Q1 progress against guidance is 24.0% for revenue, 24.2% for operating income, 26.7% for ordinary income, and 22.8% for profit attributable to owners. These rates are broadly consistent with the 25% Q1 benchmark, with ordinary-income progress modestly ahead and owner-attributable-profit progress modestly below it. The maintained forecast suggests management has not yet treated the Q1 margin improvement as sufficient evidence for a full-year upgrade. Profit before tax benefited from a ¥2.88bn gain on sale of investment securities, so the 121.8% increase in owner-attributable profit overstates the change in recurring earnings power. FX gains of ¥0.16bn also supported non-operating income. Recurring growth credibility will therefore depend on sustained electronic-components gross margin and continued SG&A discipline rather than investment gains. The announced three-for-one stock split with a September 30, 2026 record date does not alter underlying business value, but it will change the per-share presentation of future figures.

Financial Health

Liquidity is healthy on reported balance-sheet measures: current assets of ¥130.18bn exceed current liabilities of ¥71.58bn, producing a 181.9% current ratio and ¥58.60bn of working capital. The 120.0% quick ratio also indicates that the company can cover current liabilities without relying exclusively on inventory realization. This is particularly important because inventories account for 26.4% of total assets and receivables account for 32.0%. Interest-bearing debt totals ¥57.12bn, consisting of ¥34.73bn of short-term loans and ¥22.39bn of long-term loans. The debt-to-equity ratio is 1.38x, below the 2.0x aggressive-leverage warning threshold but above a conservative capital structure. Debt represents 44.7% of capital, modestly above the 40% investment-grade benchmark. The short-term debt ratio is 60.8%, which is a material refinancing-risk alert because a majority of borrowings must be rolled over or repaid within one year. Cash and deposits of ¥20.15bn cover only 0.58x of short-term borrowings, so liquidity depends partly on continued working-capital monetization and access to bank funding. Reported Debt/EBITDA is 21.12x, a high-leverage alert that reflects debt relative to the Q1 EBITDA base and highlights the balance sheet's sensitivity to any earnings normalization. Interest coverage remains adequate at 8.24x on EBIT and 9.59x on EBITDA, providing a meaningful near-term servicing buffer. Goodwill equals 22.3% of equity and 9.4% of assets, remaining within the stated healthy benchmark for goodwill concentration. Goodwill of ¥15.76bn equals 5.83x reported EBITDA, indicating a longer-than-ideal M&A payback period but remaining below the 10x warning threshold. No material goodwill movement or impairment was reported during the quarter.

Cash Flow Quality

Cash-flow quality was strong in Q1, as operating cash flow of ¥3.13bn exceeded owner-attributable net income of ¥1.46bn by 2.14x. The OCF/net-income ratio is well above the 0.8x concern threshold and supports the quality of reported earnings. Cash conversion, measured as OCF/EBITDA, was 1.16x, indicating that EBITDA translated effectively into cash during the quarter. The accruals ratio was negative 1.0%, also consistent with favorable earnings-to-cash conversion. Operating cash flow benefited from a ¥2.73bn increase in trade payables and a ¥0.35bn inventory reduction. These were partly offset by a ¥1.95bn increase in trade receivables, indicating that sales growth continues to require material customer credit funding. Receivables and electronic receivables totaled ¥59.19bn, while inventories were ¥44.31bn. The reported DSO alert of 90 days, inventory-days alerts of 87-90 days, and 132-day cash-conversion-cycle alert collectively identify a structurally working-capital-intensive model. For an electronics distributor, sizable inventories and trade credit are operationally common, but the scale makes cash flow vulnerable to demand reversals, inventory obsolescence, and slower collections. Free cash flow was ¥3.18bn, supported by operating cash flow and only ¥0.14bn of capital expenditure. CapEx/depreciation was 0.36x, below the 0.7x underinvestment threshold and explicitly flags that current investment is not replacing the full depreciation charge. While low capex supports near-term free cash flow, persistent underinvestment could constrain systems, facilities, or capability renewal over time. Cash dividends paid were ¥1.79bn in Q1, leaving operating cash flow coverage of approximately 1.75x before capital expenditure.

Dividend Sustainability

Operating cash flow of ¥3.13bn covered Q1 cash dividends paid of ¥1.79bn by approximately 1.75x, and free cash flow of ¥3.18bn also covered the payment. This indicates near-term cash funding capacity for distributions. Financing cash flow was negative ¥2.35bn, reflecting dividends and net debt repayment activity during the quarter. The company made no share repurchases during the period, so dividend cash requirements were not compounded by buyback spending. Sustainability should nevertheless be evaluated against normalized operating cash generation because Q1 profit before tax included a ¥2.88bn securities-sale gain. The low CapEx/depreciation ratio of 0.36x supports current free cash flow but may not represent a sustainable long-term maintenance investment level. The short-term borrowing dependence and high reported Debt/EBITDA also argue for preserving adequate liquidity and working-capital funding capacity before increasing shareholder distributions. The announced three-for-one stock split will alter future DPS presentation on a per-share basis without changing aggregate distribution economics.

Risk Assessment

Business risks include Electronic-components concentration: the core electronic components segment generated ¥44.87bn of sales and ¥2.02bn of segment profit; a cyclical correction in semiconductor or electronics demand would disproportionately affect group earnings., Low-margin distribution exposure: the 14.6% gross margin and 4.3% EBIT margin leave profitability sensitive to supplier terms, product mix, competitive pricing, and foreign-exchange movements., Working-capital and inventory risk: reported receivable days of 90, inventory days of 87-90, and a 132-day cash-conversion cycle increase exposure to delayed collections, inventory obsolescence, and demand volatility., Segment execution risk: chemical sales and profit declined year on year, while other businesses remained loss-making..

Financial risks include Refinancing risk is elevated because ¥34.73bn, or 60.8% of interest-bearing debt, is short-term, while cash covers only 0.58x of short-term loans., Reported Debt/EBITDA of 21.12x is a high-leverage alert; despite adequate 8.24x EBIT interest coverage, lower earnings or tighter funding conditions could pressure credit metrics., The effective tax rate was 39.4%, and the tax-burden ratio was 0.566, below the 0.60 high-tax-burden threshold; this constrains conversion of pre-tax profit to owner earnings., Goodwill of ¥15.76bn has a 5.83x goodwill/EBITDA relationship, creating a moderate long-payback and future impairment-monitoring consideration..

Key concerns include Highest priority: working-capital intensity combined with short-term debt dependence, because a simultaneous slowdown in collections and inventory turnover would raise liquidity needs., High priority: whether the electronic components segment can sustain its 4.5% segment margin after the exceptional Q1 volume and mix improvement., Medium priority: the ¥2.88bn gain on sale of investment securities materially enhanced Q1 pre-tax profit and should not be extrapolated as recurring earnings., Medium priority: CapEx/depreciation of 0.36x may improve near-term free cash flow at the expense of longer-term operating capability if it persists., Medium priority: FX gains of ¥0.16bn indicate some sensitivity of non-operating earnings to currency movements..

Investment Implications

Key takeaways include Q1 showed a substantial operating recovery: revenue increased 35.2%, operating income increased 167.3%, and operating margin expanded by approximately 210 basis points to 4.3%., The electronic components business is the core earnings engine, with segment profit rising ¥1.50bn year on year to ¥2.02bn., Cash conversion is favorable, with operating cash flow of ¥3.13bn, OCF/net income of 2.14x, and free cash flow of ¥3.18bn., The principal balance-sheet issue is not current-ratio liquidity but the combination of ¥34.73bn short-term debt, 60.8% short-term debt composition, and long working-capital duration., Reported earnings contain a significant ¥2.88bn investment-securities sale gain, requiring focus on operating and segment profit rather than bottom-line growth alone..

Metrics to watch include Electronic components segment sales growth, segment profit, and segment margin, Consolidated gross margin and operating margin relative to the Q1 levels of 14.6% and 4.3%, Receivable days, inventory days, cash-conversion cycle, and trade-payable movements, Short-term loan balance, cash-to-short-term-debt ratio, Debt/EBITDA, and interest coverage, Capital expenditure relative to depreciation and goodwill amortization, Progress versus full-year operating-income guidance of ¥9.60bn.

Regarding relative positioning, Hakuto's Q1 profile is that of a working-capital-intensive electronics distributor with improving scale economics: liquidity ratios and interest coverage are sound, but operating margins remain thin and debt funding is materially short-term. JGAAP goodwill amortization modestly depresses reported operating profit relative to IFRS peers, while the current 5.83x goodwill/EBITDA relationship warrants monitoring rather than indicating excessive goodwill concentration.