NIKON CORPORATION FY2027 Q1 Earnings Report

Quick View

Executive Summary

While the operating loss narrowed from the previous year and showed a trend toward improvement, quarterly net income attributable to owners of the parent declined substantially due to the reversal of a temporary tax-related increase in profit recorded in the previous year. Revenue was ¥1,641.8B (previous year ¥1,581.2B, YoY +3.8%), the operating loss was ¥9.97B (previous year loss of ¥11.91B, improving 16.3%), profit before tax was ¥15.0B (previous year ¥7.95B, YoY +88.8%), and quarterly net income attributable to owners of the parent was ¥12.9B (previous year ¥94.7B, YoY -86.4%). In the same period of the previous year, a special factor—recognition of ¥86.7B in income taxes and related items as income (including refunds)—boosted net income, and its reversal was the primary cause of the decline in profit this period. Revenue growth was driven by the Industry, Healthcare, Digital Manufacturing, and Precision Equipment businesses, while the Imaging Business, which had the largest composition ratio (44.4%), reported lower revenue.

Factors Affecting Results

【Revenue】Revenue was ¥1,641.8B, representing a year-on-year increase of +3.8%. By segment, four segments reported higher revenue: Industry +18.3%, Healthcare +19.9%, Digital Manufacturing +23.9%, and Precision Equipment +13.2%. Meanwhile, the Imaging Business, which had the largest composition ratio (44.4%), reported an 8.8% decline, weighing on the overall revenue growth rate.

【Profit and Loss】The gross profit margin was 39.3%, down 3.2pt from 42.5% in the previous year, primarily due to an increase in the cost-of-sales ratio (57.5%→60.7%). SG&A expenses were ¥668.3B, down ¥14.0B (-2.1%) year on year, confirming the effects of cost reductions; however, these savings were insufficient to offset the deterioration in the gross margin, and the operating loss remained at ¥9.97B. Nevertheless, the loss narrowed by ¥1.95B from the previous year’s ¥11.91B loss, representing a 16.3% improvement. Profit before tax increased to ¥15.02B (previous year ¥7.95B, +88.8%), but this was significantly supported by non-operating items, including financial income of ¥27.65B and share of profit of investments accounted for using the equity method of ¥9.65B. Quarterly net income attributable to owners of the parent was ¥12.89B, a decline of -86.4% from ¥94.69B in the previous year. This was largely attributable to the reversal of a temporary factor whereby income taxes and related items were recorded as income of ¥86.67B (negative tax expense) in the same period of the previous year. Income tax expense for the current period returned to a normal level of ¥1.96B (effective tax rate 13.0%). Overall, the results represent higher revenue and improved operating performance, but a substantial decline in net income due to the reversal of a special factor—i.e., higher revenue but lower net income.

Segment Analysis

The Imaging Business reported revenue of ¥729.7B (composition ratio 44.4%, YoY -8.8%) and operating income of ¥81.03B (YoY -27.5%, margin 11.1%), recording lower revenue and operating income but remaining the Company’s largest profit-contributing segment. The Precision Equipment Business reported revenue of ¥382.69B (composition ratio 23.3%, YoY +13.2%) but an operating loss of ¥26.32B (turning into a loss from operating income of ¥18.89B in the previous year, margin -6.9%). The Healthcare Business reported revenue of ¥277.91B (YoY +19.9%) and operating income of ¥10.53B (YoY +157.3%, margin 3.8%), with its profit surplus expanding. The Industry Business reported revenue of ¥179.26B (YoY +18.3%) and operating income of ¥30.07B (YoY +80.7%, margin 16.8%), maintaining the highest operating margin among all Company segments. The Digital Manufacturing Business reported revenue of ¥63.18B (YoY +23.9%) but remained substantially loss-making, with an operating loss of ¥21.97B (narrowing 47.6% from the previous year’s ¥21.97B loss, margin -34.8%). Company-wide, profits from the Imaging and Industry businesses offset losses in the Precision Equipment and Digital Manufacturing businesses, and the disparity in profitability among segments is weighing on the Company-wide margin.

Key Financial Indicators

【Profitability】The operating margin was -0.6% (an improvement of 0.2pt from -0.8% in the previous year), while the net profit margin was 0.8% (based on net income attributable to owners of the parent, down 5.2pt from 6.0% in the previous year). ROE was 0.2% (quarterly, non-annualized basis). 【Cash Quality】Operating cash flow was ¥205.3B, approximately 15.9 times net income attributable to owners of the parent of ¥12.89B, indicating that cash-generating capacity substantially exceeded the reported profit level. 【Investment Efficiency】The share of profit of investments accounted for using the equity method represented 64.2% of profit before tax, indicating a high degree of dependence on income other than core operating profit. 【Financial Soundness】The equity ratio was 54.1%, slightly down from 54.6% in the previous year but remaining at a high level. Current assets of ¥6,517.3B versus current liabilities of ¥3,419.9B resulted in a current ratio of 1.91x, a sound level.

Cash Flow Analysis

Operating cash flow was ¥205.3B, an increase of +366.4% from ¥44.0B in the previous year. The main contributing factors were an increase in advances received of +¥108.0B, an increase in trade payables and related items of +¥73.3B, and a decrease in trade receivables of +¥70.1B, while an increase in inventories of -¥38.5B partially offset these factors. Investing cash flow was -¥159.7B, primarily reflecting ¥97.2B in purchases of property, plant and equipment and ¥51.7B in purchases of intangible assets. Financing cash flow was -¥75.5B, mainly due to dividend payments of ¥48.7B and a net decrease in short-term borrowings of ¥5.5B. Free cash flow (operating cash flow + investing cash flow) was ¥45.5B, turning positive from -¥94.0B in the previous year (operating cash flow ¥44.0B + investing cash flow -¥138.0B). Cash and cash equivalents were ¥1,570.6B, down ¥9.8B from the end of the previous fiscal year, although a foreign currency translation adjustment of +¥20.3B provided support.

Quality of Earnings

The quality of earnings shows somewhat high dependence on non-recurring factors. Of profit before tax of ¥15.02B, operating profit and loss made a negative contribution of -¥9.97B, while financial income of ¥27.65B, financial expenses of -¥12.33B (net ¥15.32B), and share of profit of investments accounted for using the equity method of ¥9.65B supported the return to profitability. In particular, share of profit of investments accounted for using the equity method represented 64.2% of profit before tax, indicating that fluctuations in the performance of affiliated companies have a relatively significant impact on Company-wide profit. In the same period of the previous year, a temporary tax-related factor resulted in income taxes and related items of -¥86.67B (tax income). Accordingly, it should be noted that the year-on-year comparison of net income is substantially affected by special factors when compared with current-period income tax expense of ¥1.96B (effective tax rate 13.0%). From an accrual perspective, operating cash flow of ¥205.3B substantially exceeded net income attributable to owners of the parent of ¥12.89B, and the cash-generating capacity supporting earnings can be assessed as favorable.

Earnings Forecast and Guidance

Against the full-year Company forecast (revenue ¥7,320B, operating income ¥110B, net income attributable to owners of the parent ¥100B, EPS ¥30.36, and dividend ¥20), progress as of Q1 was 22.4% for revenue and 12.9% for net income (based on net income attributable to owners of the parent), both below the 25% benchmark for evenly distributed quarterly progress. Since the current period recorded an operating loss of ¥9.97B, a progress rate against the full-year forecast of ¥110B in operating income cannot be calculated. The Company revised its earnings forecast during the current quarter, and the booking of projects in the Precision Equipment Business and progress in improving profitability by segment during the second half are expected to be prerequisites for achieving the full-year forecast.

Shareholder Returns

The full-year dividend forecast is ¥20.00 per share, resulting in a payout ratio of 65.9% based on forecast EPS of ¥30.36. The Company recorded ¥48.72B in the current Q1 as payment of the previous fiscal year-end dividend. Compared with current-quarter net income attributable to owners of the parent of ¥12.89B, the simple quarterly payout ratio would be equivalent to 378%; however, this is a seasonal factor resulting from the timing gap between dividend payments and the recognition of quarterly profit, and it is appropriate to assess the payout ratio on a full-year basis at 65.9%. There was no revision to the dividend forecast during the current quarter, and given operating cash flow of ¥205.3B, sufficient cash resources for dividends have been secured.

Risk Factors

1. Segment profitability disparity: The Precision Equipment Business reported an operating loss of ¥26.32B (margin -6.9%), while the Digital Manufacturing Business reported an operating loss of ¥21.97B (margin -34.8%). Although the two segments together account for 27.2% of revenue composition, their combined operating loss reached ¥48.29B, creating a structure in which they absorb profits generated by the Imaging and Industry businesses.

2. Dependence on non-operating income: Of profit before tax of ¥15.02B, share of profit of investments accounted for using the equity method represented ¥9.65B (64.2%), while net financial income represented ¥15.32B, creating a structure that offsets operating loss (-¥9.97B). Changes in the performance of affiliated companies and in interest-rate and foreign-exchange trends have a relatively significant impact on profit before tax.

3. Inventory levels: Inventories were ¥3,383.0B, up +1.6% from the end of the previous fiscal year, and represented 339.6% of quarterly cost of sales (¥996.2B). Together with the 3.2pt decline in the gross profit margin (39.3%), inventory turnover and valuation trends require continued monitoring.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Returns

Both the operating margin and net profit margin are substantially below the industry median, placing the Company in the lower tier of the industry.

Growth and Capital Efficiency

The revenue growth rate is slightly below the industry median but remains within the IQR.

Source: Compiled by the Company

Key Points from the Financial Results

1. The operating loss narrowed by ¥1.95B year on year, representing a 16.3% improvement, but the gross profit margin declined by 3.2pt. Thus, profit improvement through SG&A expense reductions and an increase in the cost ratio are occurring simultaneously as contradictory trends.

2. Quarterly net income attributable to owners of the parent declined substantially by -86.4% year on year, primarily because income taxes and related items of ¥86.67B were recorded as temporary income in the same period of the previous year. On a profit-before-tax basis, however, profit increased by +88.8%, indicating an underlying improvement.

3. Progress against the full-year forecast was moderate, at 22.4% for revenue and 12.9% for net income, while operating income remained in the red at the quarterly stage. Profitability improvements in the Precision Equipment and Digital Manufacturing businesses during the second half will be key areas of focus for achieving the full-year forecast.

Theoretical Share Price (Reference Value)

This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson-type model with an explicit 5-year fade period). It is not a forecast of the market share price or a recommendation of any specific investment action.

Sensitivity: ¥1,405–¥1,485 at ±1% for the cost of equity, and ¥1,433–¥1,451 at ±0.1 for ω.

Notes:

• Since forecast ROE is below the cost of equity, the theoretical value is below book value per share.
• Net assets as of the quarterly end are used (there is a timing gap relative to the full-year forecast).

(Calculation model: Residual income model / Interest-rate reference month: 2026-07 / This value does not forecast or guarantee future share prices.)

---

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 benchmark is reference information compiled by the Company based on publicly disclosed earnings data. Investment decisions should be made at your own discretion and responsibility, after consulting a professional advisor as necessary.

---End of Report---