LINTEC (7966) FY2026 Q3 Earnings Report

Quick View

Executive Summary

For the nine months ended Q3 of the fiscal year ending March 2026, Lintec reported decreases in both revenue and earnings, with deteriorating profitability in the Printing Materials and Industrial Materials-related businesses clearly weighing on company-wide earnings. Revenue was ¥236.83B (-0.9% YoY), Operating Income was ¥19.80B (-3.3%), Ordinary Income was ¥19.90B (-7.8%), and Net Income was ¥14.00B (-13.4%). The decline in earnings exceeding the decline in revenue was attributable to lower profit margins in the core Printing Materials and Industrial Materials-related segment, combined with a reduction in extraordinary income and non-operating income recorded in the previous year.

Factors Affecting Results

【Revenue】Revenue was ¥236.83B, representing a modest 0.9% YoY decline. By segment, Electronics and Optical-related recorded the only revenue increase, at ¥73.64B (+0.9%), accounting for 31.1% of total revenue. Printing Materials and Industrial Materials-related revenue declined to ¥136.59B (-2.1%), making it the largest segment with a 57.7% composition ratio, while Paper and Converting Materials-related was essentially flat at ¥26.64B (+0.3%).

【Profit and Loss】Operating Income was ¥19.80B (-3.3%), and the Operating Income margin declined to 8.4% from approximately 8.6% in the previous year. The key factor was a change in the composition of segment earnings: profit from Printing Materials and Industrial Materials-related fell sharply to ¥2.29B (-53.3%, 1.7% margin), while Electronics and Optical-related increased to ¥16.59B (+11.1%, 22.5% margin), supporting the majority of company-wide earnings. Ordinary Income was ¥19.90B (-7.8%) amid broadly balanced non-operating income and expenses, while Net Income was ¥14.00B (-13.4%), resulting in a widening decline rate below Operating Income. Extraordinary income and expenses had a limited net impact of slightly less than ¥0.04B. In conclusion, the Company experienced decreases in both revenue and earnings. While the high profitability of Electronics and Optical-related supported company-wide earnings, declining profitability in the core Printing Materials and Industrial Materials-related business weighed on overall results.

Segment Analysis

Electronics and Optical-related generated revenue of ¥73.64B (31.1% composition ratio, +0.9% YoY) and segment profit of ¥16.59B (+11.1%), with a 22.5% margin, making it the most important business and accounting for the majority of company-wide earnings. Printing Materials and Industrial Materials-related has the largest revenue scale, with revenue of ¥136.59B (57.7% composition ratio, -2.1%), but profit fell to ¥2.29B (-53.3%), with a 1.7% margin, making it the primary cause of the decline in company-wide profitability. Paper and Converting Materials-related generated revenue of ¥26.64B (11.2% composition ratio, +0.3%) and profit of ¥0.86B (+42.6%), with a 3.2% margin, representing a modest improvement. The substantial differences in profit margins among segments indicate that the earnings structure is becoming increasingly dependent on Electronics and Optical-related.

Key Financial Metrics

【Profitability】The Operating Income margin of 8.4% and Net Income margin of 5.9% both declined from the same period of the previous year (approximately 8.6% and approximately 6.8%, respectively). ROE was 5.7%, formed by the combination of a 5.9% Net Income margin, total asset turnover of 0.70x, and financial leverage of 1.38x; both profitability and asset efficiency are acting as constraints.【Cash Flow Quality】Operating Cash Flow (OCF) was ¥26.75B, or 1.91x Net Income of ¥14.00B, indicating strong cash-generation capacity underpinning earnings.【Investment Efficiency】Capital expenditures of ¥9.46B were broadly in line with depreciation and amortization of ¥9.37B, indicating a level of investment centered on maintenance and replacement. Free Cash Flow was ¥18.46B.【Financial Soundness】The Equity Ratio was 72.4%, while interest-bearing debt was extremely low at ¥2.18B. Current assets of ¥196.51B substantially exceeded current liabilities of ¥71.92B, demonstrating a strong financial foundation.

Cash Flow Analysis

Operating Cash Flow was ¥26.75B, up 5.4% YoY and well above Net Income of ¥14.00B. Investing Cash Flow represented an outflow of ¥8.29B, primarily consisting of ¥9.46B in capital expenditures allocated to the maintenance and replacement of existing facilities. Financing Cash Flow represented an outflow of ¥15.74B, mainly comprising dividend payments of ¥6.96B and share repurchases of ¥5.24B. Free Cash Flow, calculated as Operating Cash Flow less Investing Cash Flow, was ¥18.46B, a level sufficient to fund shareholder returns, including dividends and share repurchases, entirely through internal funds. In terms of working capital, accounts receivable increased by ¥6.82B and inventories increased by ¥4.15B, putting pressure on cash, while the ¥7.28B increase in accounts payable offset these effects. Going forward, the trend in reducing accounts receivable and inventories will determine the sustainability of Operating Cash Flow.

Earnings Quality

Against Operating Income of ¥19.80B, non-operating income was small at ¥0.91B and consisted primarily of recurring income from interest and dividends received; it was not a factor that materially boosted earnings. Extraordinary income was ¥0.20B, mainly from gains on the sale of investment securities, while extraordinary losses were ¥0.16B, mainly from losses on the disposal of fixed assets and business-structure reform expenses. As the net impact was limited to slightly less than ¥0.04B, the contribution of temporary factors was limited. The gap between Ordinary Income of ¥19.90B and Net Income of ¥14.00B was primarily attributable to the ¥5.93B tax burden for income taxes and other taxes. Excluding the tax burden, Profit Before Tax and Ordinary Income are broadly consistent. Operating Cash Flow was 1.91x Net Income, indicating cash generation exceeding accounting earnings. Accruals—the divergence between accrual and cash accounting—were small, and earnings quality can be assessed as sound.

Earnings Forecast and Guidance

The Company’s full-year forecast is Revenue of ¥317.00B (+0.3% YoY), Operating Income of ¥24.00B (-2.3%), and Ordinary Income of ¥24.00B (-8.0%). The nine-month cumulative progress rates were 74.7% for Revenue and 82.5% for Operating Income, with Operating Income exceeding the standard progress rate of 75%. Required revenue for Q4 is approximately ¥80.17B, and required Operating Income is approximately ¥4.20B. Compared with the cumulative Operating Income margin of 8.4%, the forecast assumes a lower profit margin, suggesting either seasonality or conservative planning assumptions. The key to achieving the full-year forecast lies in maintaining the high profitability of Electronics and Optical-related and recovering earnings in Printing Materials and Industrial Materials-related.

Shareholder Returns

The Company’s forecast annual dividend is ¥110.00 per share, including an interim dividend of ¥55.00 per share, indicating an increase from the previous year’s dividend level. The forecast Payout Ratio against projected full-year Net Income of ¥18.00B is approximately 40.2%. On a cumulative basis, in addition to cash dividend payments of ¥6.96B, the Company conducted share repurchases of ¥5.24B, resulting in total shareholder returns of ¥12.20B. Distinguishing the Payout Ratio, which focuses only on dividends, from the Total Return Ratio, which includes share repurchases, shareholder returns were funded within Free Cash Flow of ¥18.46B. Accordingly, the Company has retained sufficient capacity for shareholder returns given its financial soundness.

Risk Factors

1. Deterioration in profitability of the core segment: While revenue in Printing Materials and Industrial Materials-related declined only 2.1% YoY, segment profit fell sharply by 53.3%, with the profit margin declining to 1.7%. As the largest business, accounting for 57.7% of revenue, continued deterioration in profitability would have a significant impact on company-wide earnings.

2. Concentration of earnings in Electronics and Optical-related: Electronics and Optical-related accounts for a high proportion of total segment profit and has an outstanding profit margin of 22.5%. If the business is affected by fluctuations in demand or the capital investment cycle, sensitivity of company-wide earnings will increase.

3. Increase in working capital: Accounts receivable increased by ¥6.82B and inventories increased by ¥4.15B, creating downward pressure on Operating Cash Flow. It is uncertain whether the offset from the increase in accounts payable will continue, and future trends in inventory and accounts receivable reductions will affect the sustainability of Operating Cash Flow.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Returns

Profitability is slightly below the industry median but is positioned in the middle range of the IQR.

Growth and Capital Efficiency

The Revenue growth rate is substantially below the industry median and is close to the lower bound of the IQR.

※Source: Compiled by the Company

Key Takeaways from the Earnings Results

1. Progress toward the full-year Operating Income forecast of ¥24.00B was 82.5%, exceeding the standard progress rate. However, the 1.7% profit margin of Printing Materials and Industrial Materials-related (-53.3% YoY) is the key point in the results, as it is the primary factor behind the decline in the company-wide margin.

2. Electronics and Optical-related achieved increases in both revenue and earnings while maintaining a 22.5% profit margin, making it the main contributor to company-wide earnings. The Company’s earnings structure is confirmed to be increasingly dependent on this segment.

3. Operating Cash Flow was 1.91x Net Income, and Free Cash Flow was ¥18.46B, indicating solid cash-generation capacity. However, working capital is being pressured by increases in accounts receivable and inventories, and future trends in inventory and accounts receivable will determine the sustainability of cash flow.

Theoretical Share Price (Reference Value)

Sensitivity: ¥3,576–¥3,782 for Cost of Equity ±1%, and ¥3,675–¥3,678 for ω±0.1.

Notes:

• Goodwill amortization of ¥67.2 per share has been added back to earnings (to account for non-cash expenses and comparability with IFRS companies).
• Because forecast ROE is below the Cost of Equity, the theoretical value is below Book Value per Share.
• Net assets as of the quarter-end have been used (there is a time lag relative to the full-year forecast).
• Because net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model (Ohlson-type; explicit 5-year fade) / Interest-rate reference month: 2026-07 / Mechanically calculated using only 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 future share prices.)

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings summary data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the Company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, consulting a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2026 Q3 results were resilient but modestly weaker year on year, with profit pressure concentrated in the Printing Materials & Industrial Materials business. Revenue declined 0.9% YoY to ¥236.83bn, while operating income declined 3.3% to ¥19.80bn. Ordinary income fell more sharply, by 7.8% to ¥19.90bn, reflecting lower non-operating income and the swing from prior-year FX gains to a ¥0.75bn FX loss. Net income attributable to owners fell 13.3% to ¥14.00bn, or EPS of ¥212.87. Gross profit increased slightly to ¥61.72bn despite lower sales, lifting the gross margin by approximately 29bp to 26.1%. However, SG&A rose 2.0% to ¥41.92bn, exceeding the revenue trend and compressing the operating margin by approximately 21bp to 8.4%. The 8.4% operating margin remains within the good 8-15% benchmark range, but the direction of travel indicates negative operating leverage. The Electronic & Optical Materials segment offset part of this pressure, delivering higher sales and a materially improved segment profit. Cash earnings were strong, as operating cash flow of ¥26.75bn exceeded net income by 1.91x. Free cash flow was ¥18.46bn after ¥9.46bn of capital expenditure, supporting both shareholder distributions and balance-sheet flexibility. The high operating cash flow was assisted by a ¥41.55bn inventory reduction and a ¥72.83bn increase in trade payables, partly offset by a ¥68.20bn increase in receivables. Receivable days of 82 and inventory days of 91 remain material working-capital monitoring points despite the inventory reduction. The balance sheet is exceptionally liquid, with a 273.2% current ratio, ¥56.54bn of cash and only ¥2.18bn of interest-bearing debt. Full-year guidance calls for ¥317.0bn revenue and ¥24.0bn operating income, implying Q3 progress of 74.7% and 82.5%, respectively. Operating-income progress is 7.5 percentage points ahead of the normal 75% Q3 run rate, leaving the company positioned to meet guidance even though sales progress is broadly in line with the seasonal benchmark. The outlook therefore depends principally on sustaining Electronic & Optical Materials profitability, containing SG&A growth, and converting the elevated receivable balance into cash.

Profitability Analysis

Annualized DuPont ROE is 7.7%, decomposed into a 5.9% net profit margin, 0.937x asset turnover and 1.38x financial leverage. The principal constraint on return is margin rather than leverage: the company operates with a very strong equity base and negligible interest-bearing debt, so financial leverage is appropriately modest. Net margin declined as revenue fell 0.9%, operating income fell 3.3%, ordinary income fell 7.8%, and net income fell 13.3%. Gross margin improved to 26.1% from approximately 25.8% a year earlier, demonstrating that gross profitability and product mix were not the main source of earnings deterioration. Instead, SG&A increased 2.0% to ¥41.92bn while sales declined, reducing operating margin to 8.4% from approximately 8.6%. The extended DuPont tax burden of 0.702 is normal, and the 1.007 interest burden confirms that financing costs have no meaningful drag on earnings. EBITDA was ¥29.16bn, corresponding to a 12.3% margin; EBITDA before JGAAP goodwill amortization was ¥32.46bn. Goodwill amortization of ¥3.30bn equals approximately 11.3% of EBITDA, a moderate JGAAP-versus-IFRS comparability adjustment rather than a material distortion exceeding the 15% threshold. Segment performance was bifurcated: Electronic & Optical Materials was the core business by segment-profit contribution, generating ¥165.92bn of segment profit on ¥736.43bn of external sales, with profit up 11.1% YoY and an approximately 22.5% margin. Printing Materials & Industrial Materials remained the largest segment by revenue at ¥1,365.39bn, but segment profit fell 53.3% to ¥22.85bn, reducing its margin to approximately 1.7% from 3.5%. Paper & Processed Materials recorded external sales of ¥266.43bn, up 0.3%, and segment profit of ¥8.57bn, up 42.6%, with margin improving to approximately 3.2%.

Growth Assessment

Revenue growth remains subdued, with consolidated sales down 0.9% YoY, but the segment mix shows that the weakness is concentrated rather than broad-based. Electronic & Optical Materials sales increased 0.9% YoY to ¥736.43bn and segment profit increased ¥16.54bn, indicating improved profitability in the company’s highest-margin business. Paper & Processed Materials also delivered modest sales growth and a meaningful profit recovery. Conversely, Printing Materials & Industrial Materials sales declined 2.1% to ¥1,365.39bn and its ¥26.05bn segment-profit decline was the dominant cause of the consolidated operating-income contraction. The FY2026 full-year forecast assumes revenue of ¥317.0bn, up 0.3% YoY, and operating income of ¥24.0bn, down 2.3% YoY. Q3 cumulative revenue represents 74.7% of the annual forecast, essentially consistent with the standard 75% progress rate. Operating income represents 82.5% of guidance and ordinary income represents 82.9%, both ahead of the standard rate but not by more than 10 percentage points. Net income progress is 77.8% against the ¥18.0bn forecast, also ahead of the normal Q3 pace. The implied Q4 requirement is ¥80.17bn of revenue and ¥4.20bn of operating income, suggesting that the forecast does not require an aggressive final-quarter profit outcome. Sustainability of the recovery will depend on whether Electronic & Optical Materials can preserve its high segment margin and whether the low-margin Printing Materials & Industrial Materials segment stabilizes. For a manufacturing group, inventory management, customer collections, input-cost conditions and demand cyclicality in electronic and industrial end-markets remain key determinants of near-term revenue quality.

Financial Health

Financial health is strong. Current assets of ¥196.51bn exceed current liabilities of ¥71.92bn by ¥124.59bn, producing a 273.2% current ratio and a 191.9% quick ratio. Accordingly, there is no short-term liquidity warning and no material maturity mismatch between current obligations and liquid assets. Cash and deposits totaled ¥56.54bn, while accounts receivable and inventories represented 21.1% and 17.4% of total assets, respectively. Interest-bearing debt was only ¥2.18bn, comprising ¥0.30bn of short-term loans and ¥1.88bn of long-term loans. Debt/EBITDA was an exceptionally low 0.07x, debt/capital was 0.9%, and EBITDA interest coverage was 119.03x. The reported D/E ratio of 0.38x is well below the 2.0x risk threshold, while the debt-specific metrics show a conservatively financed balance sheet. The ¥56.54bn cash balance is 188.46x short-term loans, further limiting refinancing risk. Total equity was ¥243.73bn, equal to a 72.1% capital adequacy ratio. Goodwill declined ¥3.95bn, or 33.5% YoY, to ¥7.82bn, principally consistent with ongoing JGAAP goodwill amortization; at 3.2% of equity and 0.27x EBITDA, it poses limited impairment risk. Intangible assets declined ¥4.20bn, or 28.1%, to ¥10.73bn, reducing future amortization burden. Short-term and long-term loans declined by ¥1.00bn and ¥1.91bn, respectively, reinforcing the net-cash profile. Treasury stock increased by ¥5.11bn to negative ¥16.82bn following repurchases, which enhances per-share capital returns but modestly reduces book equity. Lease obligations of ¥2.86bn and net defined-benefit liabilities of ¥15.16bn are obligations to monitor, though neither challenges the group’s liquidity or debt-servicing capacity.

Notable B/S Changes

Short-term loans: -¥1.00bn (-76.9%) to ¥0.30bn - repayment further reduces already limited short-term refinancing exposure. Long-term loans: -¥1.91bn (-50.4%) to ¥1.88bn - deleveraging strengthens the net-cash capital structure. Treasury stock: -¥5.11bn (43.7% larger negative balance) to -¥16.82bn - reflects ¥5.24bn of share repurchases and reduces equity while enhancing per-share capital returns. Goodwill: -¥3.95bn (-33.5%) to ¥7.82bn - consistent with JGAAP amortization; low 3.2% goodwill/equity limits impairment sensitivity. Intangible assets: -¥4.20bn (-28.1%) to ¥10.73bn - lowers the future amortization base and remains a modest 3.2% of total assets.

Cash Flow Quality

Cash-flow quality was favorable on reported metrics, with operating cash flow of ¥26.75bn equal to 1.91x net income of ¥14.00bn, comfortably above the 0.8x concern threshold. The accruals ratio was negative 3.8%, consistent with cash conversion rather than earnings being supported by aggressive accrual recognition. Cash conversion of operating cash flow to EBITDA was 0.92x, meeting the excellent benchmark. Free cash flow was ¥18.46bn after capital expenditure of ¥9.46bn, and thus provides substantial internally generated funding. CapEx/depreciation was 1.01x, indicating that investment broadly covers depreciation and supports asset maintenance with modest expansion rather than underinvestment. Working-capital movements were a major driver of operating cash flow: inventory declined ¥41.55bn and trade payables increased ¥72.83bn, while trade receivables increased ¥68.20bn. The receivables build means that reported operating cash flow should not be interpreted solely as a reflection of customer-cash collection strength. The HIGH_RECEIVABLE_DAYS alert is material: annualized DSO of 82 days exceeds both the 60-day warning threshold and the 45-day efficient-manufacturing benchmark, pointing to slow collection or a less favorable customer/payment mix. This elevates the risk of future cash-flow reversal if receivables remain elevated or collections weaken. The HIGH_INVENTORY_DAYS alerts are also material: annualized DIO of 91 days exceeds the 90-day warning threshold and is materially above the 60-day manufacturing efficiency benchmark. Although inventories fell from ¥64.05bn to ¥58.48bn YoY, the remaining days level implies a substantial amount of capital tied up in stock and raises obsolescence, demand-forecast and production-planning risk. The simultaneous inventory reduction and increase in payables aided current-period cash generation, but neither development fully offsets the need to monitor receivable collection and inventory turns.

Dividend Sustainability

Dividend capacity appears sound. The interim DPS was ¥55.00 and the full-year forecast DPS is ¥110.00, implying an expected dividend payout ratio of approximately 41.2% against forecast EPS of ¥267.28. This is below the 60% sustainability benchmark and leaves a meaningful earnings retention buffer. The stated Q2 dividend payout ratio was 28.5% and stated free-cash-flow coverage was 4.63x. Cumulative free cash flow of ¥18.46bn also exceeds cash dividends paid of ¥6.96bn and the ¥5.24bn share-repurchase outlay. Including the repurchase, capital return should be assessed as a total return ratio rather than a payout ratio; based on the current buyback and the planned ¥110 DPS, total shareholder distributions would remain broadly covered by forecast earnings and cumulative free cash flow. The stronger treasury-stock balance reflects active capital management rather than balance-sheet stress. Dividend sustainability is supported by low leverage, strong interest coverage and cash reserves. The key sensitivity is not debt service but whether working-capital cash generation remains durable as receivables and inventory days normalize.

Risk Assessment

Business risks include Printing Materials & Industrial Materials is the largest revenue segment but its segment profit fell 53.3% YoY to ¥2.29bn and margin declined to approximately 1.7%; a prolonged demand, pricing or cost-pressure environment in this business would constrain consolidated earnings., Electronic & Optical Materials supplies the largest segment-profit contribution, approximately 84% of aggregate segment profit, making consolidated profitability sensitive to electronics-cycle demand, customer inventory adjustments, technological shifts and pricing pressure., Annualized inventory days of 91 are above the warning threshold. In a manufacturing business, this raises risk of inventory obsolescence, weaker end-demand, unfavorable product mix or production inefficiency., Annualized receivable days of 82 exceed the warning threshold, exposing cash conversion to customer credit conditions and collection timing., FX losses of ¥0.75bn replaced prior-year FX gains, demonstrating that exchange-rate movements can affect below-operating-line earnings..

Financial risks include Working-capital movements materially influenced operating cash flow: higher payables and lower inventory supported cash generation while receivables increased. A reversal could reduce future operating cash flow., Comprehensive income of ¥9.68bn was 43.1% below the prior year due principally to negative foreign-currency translation adjustment OCI of ¥4.30bn, exposing equity to currency translation volatility., Net defined-benefit liability of ¥15.16bn is a longer-duration obligation that remains relevant to capital and funding analysis despite the strong overall balance sheet., Share repurchases of ¥5.24bn reduce equity and cash, although the current net-cash balance, 0.07x debt/EBITDA and 119.03x EBITDA interest coverage leave substantial financial capacity..

Key concerns include High priority: restore profitability in Printing Materials & Industrial Materials, where the profit decline is disproportionately larger than the sales decline., High priority: reduce DSO from 82 days and DIO from 91 days, as both quality alerts exceed manufacturing warning benchmarks., Medium priority: contain SG&A, which rose 2.0% despite a 0.9% revenue decline and drove operating-margin compression., Medium priority: monitor whether current operating-cash-flow strength remains repeatable after working-capital movements normalize., Medium priority: monitor electronics-market cyclicality because Electronic & Optical Materials is the principal profit engine..

Investment Implications

Key takeaways include The company combines a good 8.4% operating margin, high liquidity and very low debt, but annualized ROE of 7.7% remains just below the 8% return benchmark., Electronic & Optical Materials provides the principal earnings support, with segment profit up 11.1% YoY and an approximately 22.5% segment margin., The largest revenue segment, Printing Materials & Industrial Materials, is the main earnings drag, with profit down 53.3% YoY., Cash flow is strong on reported measures, with ¥18.46bn of free cash flow and OCF/net income of 1.91x, but its composition warrants attention because receivables increased and payables rose., Balance-sheet risk is limited: the company has ¥56.54bn of cash, only ¥2.18bn of interest-bearing debt, a 273.2% current ratio and limited goodwill exposure., FY2026 guidance appears operationally attainable based on 82.5% operating-income progress at Q3, while revenue progress of 74.7% is near the normal seasonal pace..

Metrics to watch include Printing Materials & Industrial Materials sales growth and segment margin, Electronic & Optical Materials demand and segment-profit margin, Annualized DSO, currently 82 days, Annualized DIO, currently 91 days, SG&A growth relative to revenue growth, Operating cash flow after normalization of receivables, inventories and payables, Q4 performance versus the implied ¥80.17bn revenue and ¥4.20bn operating-income requirement, Foreign-currency translation effects and FX gains/losses.

Regarding relative positioning, Relative to typical manufacturers, Lintec is financially conservative, with superior liquidity, negligible debt burden, strong interest coverage and modest M&A-related asset exposure. Its profitability profile is mixed: the consolidated 8.4% operating margin is solid, and Electronic & Optical Materials has a high-margin profile, but the group’s annualized 7.7% ROE is below the 8% benchmark and working-capital efficiency is weaker than manufacturing norms. The principal relative strengths are balance-sheet resilience and cash-generation capacity; the principal areas requiring improvement are low-margin segment execution, receivable collection and inventory turns.