These are mechanically computed values based on a residual income model. They are not a forecast of market prices or a recommendation of any investment action, and do not predict or guarantee future share prices. Historical values are computed retrospectively using current guidance-achievement statistics.
| Metric | Current Period | Same Period Previous Year | YoY |
|---|---|---|---|
| Revenue | ¥47.76B | ¥43.24B | +10.4% |
| Operating Income | ¥6.17B | ¥4.80B | +28.6% |
| Ordinary Income | ¥6.65B | ¥4.96B | +34.2% |
| Net Income | ¥4.35B | ¥3.25B | +34.2% |
| ROE | 3.1% | 2.3% | - |
For Q2 of the fiscal year ending December 2026, the Company posted higher revenue and earnings, driven by revenue growth in its core writing instruments and related businesses and improved SG&A efficiency. Profit growth exceeded revenue growth, resulting in a high-quality earnings performance. Revenue was ¥47.76B (+10.4% YoY), Operating Income was ¥6.17B (+28.6%), Ordinary Income was ¥6.65B (+34.2%), and Net Income attributable to consolidated operations was ¥4.35B (+34.2%). The Operating Income margin improved to 12.9%, with operating leverage from the decline in the SG&A ratio boosting the earnings growth rate.
【Revenue】Revenue was ¥47.76B (+10.4% YoY). By segment, the Writing Instruments and Related Products Business accounted for ¥46.45B (97.2% of total, +10.6% YoY), driving overall Company growth, while Other Businesses remained at ¥1.32B (2.8% of total, +6.0% YoY). The structure is such that revenue growth in the core business largely determines overall revenue growth.
【Profit and Loss】Gross profit was ¥24.02B, resulting in a gross margin of 50.3%, down 1.2pt from 51.5% in the same period of the previous year. Meanwhile, the SG&A ratio declined to 37.4% from 40.4%, a decrease of 3.1pt, and the Operating Income margin improved by +1.8pt to 12.9%. SG&A efficiency more than offset the decline in the gross margin. Ordinary Income was ¥6.65B (+34.2%), including non-operating income such as dividend income of ¥0.40B and foreign exchange gains of ¥0.06B. Extraordinary losses of ¥0.22B (losses on disposal of fixed assets of ¥0.12B and impairment losses on investment securities of ¥0.06B) were temporary items, limited in scale at 3.4% of profit before tax. After deducting income taxes and other taxes of ¥2.08B (32.3% of profit before tax), Net Income was ¥4.35B (+34.2%), resulting in higher revenue and earnings.
The Writing Instruments and Related Products Business generated revenue of ¥46.45B (+10.6% YoY) and Operating Income of ¥6.05B (+27.6% YoY). Its segment profit margin improved to 13.0% from 11.3% in the same period of the previous year, an improvement of 1.7pt, making it the primary driver of overall profit growth. Other Businesses generated revenue of ¥1.32B (+6.0% YoY) and Operating Income of ¥0.11B (+51.4% YoY). Its profit margin improved to 8.0% from 5.7%, an improvement of 2.4pt, but its contribution to the Company as a whole was limited due to its small scale. Both segments achieved higher revenue and earnings while improving profit margins, indicating that improved pricing and product mix in the core business and greater indirect-cost efficiency are contributing to improved overall profitability.
【Profitability】The Operating Income margin was 12.9%, improving by +1.8pt from 11.1% in the same period of the previous year, while the Net Income margin, based on consolidated Net Income, was 9.1%, up +1.6pt from 7.5%. The gross margin declined slightly to 50.3% from 51.5%, but the 3.1pt decline in the SG&A ratio more than offset this decrease and contributed to earnings growth. 【Cash Flow Quality】Operating Cash Flow (OCF) was ¥10.12B, approximately 2.3 times Net Income of ¥4.35B, and increased substantially from ¥0.57B in the same period of the previous year. The primary factors were a decrease in trade receivables, which contributed +¥2.28B in cash, and an increase in trade payables, which contributed +¥0.77B. The quality of earnings conversion into cash was high. 【Investment Efficiency】ROE was 3.1% (six-month actual result), improving from 2.3% in the same period of the previous year. Total asset turnover was 0.24x, largely unchanged year on year. While the improvement in profitability contributed to higher capital efficiency, improvement in turnover itself was limited. 【Financial Soundness】The Equity Ratio was 69.3%, down from 75.7% in the same period of the previous year, due to an increase in interest-bearing debt resulting from ¥10.02B in bond issuance and ¥5.0B in long-term borrowings during the period. Cash and deposits were ¥48.18B, exceeding total interest-bearing debt of ¥29.06B, while interest expense was a modest ¥0.14B. Accordingly, the financial position remains sound.
Operating Cash Flow was ¥10.12B, a substantial increase from ¥0.57B in the same period of the previous year. The primary drivers were the increase in profit before tax, a +¥2.28B cash contribution from the decrease in trade receivables, and a +¥0.77B contribution from the increase in trade payables, which more than offset the ¥0.54B cash absorption caused by an increase in inventories. Investing Cash Flow was -¥0.67B, mainly reflecting the acquisition of property, plant and equipment, with no large-scale investments observed. Financing Cash Flow was +¥2.42B, as ¥10.02B in bond issuance and ¥5.0B in long-term borrowings exceeded cash outflows such as ¥9.98B in share repurchases and dividend payments. Free cash flow (OCF + Investing Cash Flow) was a robust ¥9.45B. Shareholder returns during the period, including ¥9.98B in share repurchases, were primarily funded by OCF, supplemented in part by bond and debt financing.
The primary components of non-operating income of ¥0.83B (1.7% of revenue) were dividend income of ¥0.40B and foreign exchange gains of ¥0.06B, both of which have a certain degree of recurring nature. Extraordinary losses of ¥0.22B (losses on disposal of fixed assets of ¥0.12B and impairment losses on investment securities of ¥0.06B) were small at 3.4% of profit before tax and did not materially distort profitability for the period. The difference between Ordinary Income of ¥6.65B and Net Income of ¥4.35B was primarily attributable to income taxes and other taxes of ¥2.08B (effective tax rate of 32.3%) and extraordinary losses, with the divergence caused by non-recurring items limited. OCF reached approximately 2.3 times Net Income, indicating favorable cash conversion. Comprehensive Income was ¥10.07B, exceeding Net Income of ¥4.35B. The primary reason for the difference was the recognition of +¥5.02B in valuation differences on securities, reflecting an increase in unrealized gains on held investment securities.
The first-half progress rates against the full-year forecast were 50.0% for revenue (¥47.76B against ¥95.50B), 53.7% for Operating Income (¥6.17B against ¥11.50B), and 55.4% for Ordinary Income (¥6.65B against ¥12.00B). Each was at or above the 50% calendar-day-based progress rate for revenue. In particular, profit progress exceeded the standard pace by 3–5pt, suggesting that the benefits of SG&A efficiency and higher non-operating income emerged ahead of schedule in the first half. During the quarter, the Company revised its earnings and dividend forecasts. For the full year, revenue, Operating Income, and Ordinary Income are expected to increase +6.3%, +18.6%, and +19.7%, respectively, from the previous fiscal year.
The dividend payable at the end of Q2 was ¥28.5 per share, including a ¥1 special dividend and a ¥1 dividend commemorating the Company’s 140th anniversary, representing an increase of ¥2.5 from ¥26 in the same period of the previous year. Based on basic EPS of ¥80.49 for the current period, the Payout Ratio was 35.4%, which is used consistently as the single dividend payout ratio. The Company conducted ¥9.98B in share repurchases during the period. Total shareholder returns, combining dividends (¥1.41B on a cash-payment basis) and share repurchases, amounted to ¥11.39B, exceeding Net Income attributable to owners of the parent of ¥4.26B. Current-period free cash flow of ¥9.45B and bond and debt financing supported these returns.
Business Segment Concentration Risk: The Writing Instruments and Related Products Business accounts for 97.2% of revenue and the majority of profit. Accordingly, changes in supply-demand conditions and the competitive environment in this business can have a direct impact on overall Company performance.
Increase in Financial Leverage: The Equity Ratio declined to 69.3% from 75.7% in the same period of the previous year. Total interest-bearing debt reached ¥29.06B due to increases in outstanding bonds of ¥10.02B and long-term borrowings of ¥17.31B. However, interest expense was only ¥0.14B, representing a limited burden, and cash of ¥48.18B remained above interest-bearing debt.
Securities Valuation and Foreign Exchange Risk: Investment securities totaled ¥39.58B, with unrealized gains in valuation differences increasing. Comprehensive Income of ¥10.07B is therefore susceptible to market fluctuations. Foreign currency translation adjustments of +¥0.81B were also recorded, and the foreign-exchange sensitivity of overseas-related assets and transactions may become a source of volatility in Comprehensive Income.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Income Margin | 12.9% | 8.8% (3.0%–11.0%) | +4.2pt |
| Net Income Margin | 9.1% | 5.4% (1.1%–8.2%) | +3.7pt |
Both the Operating Income margin and Net Income margin exceed the industry median, placing the Company’s profitability among the higher levels within the industry.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | 10.4% | 11.7% (-5.4%–28.3%) | -1.3pt |
The revenue growth rate is slightly below the industry median but falls within the IQR (-5.4%–28.3%) and is not at an extreme position.
※Source: Compiled by the Company
The Operating Income margin improved to 12.9% (+1.8pt YoY). However, the gross margin declined slightly to 50.3%, indicating that the primary driver of the improvement was operating leverage resulting from a 3.1pt decline in the SG&A ratio. Depending on raw-material costs and sales conditions, the gross-margin trend may determine future profit-margin developments.
OCF increased substantially year on year, reaching approximately 2.3 times Net Income. The primary drivers were efficient working-capital turnover associated with higher revenue, including a decrease in trade receivables and an increase in trade payables. Profit growth was therefore converted favorably into cash generation.
First-half progress against the full-year forecast was 53.7% for Operating Income and 55.4% for Ordinary Income, exceeding the 50.0% revenue progress rate. Profit is therefore ahead of schedule, while SG&A and raw-material trends in the second half will be important factors to monitor in assessing achievement of the full-year plan.
This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson-type model with an explicit five-year fade). It is not a forecast of the market share price or a recommendation of any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥2,461 |
| base | ¥2,492 |
| bull | ¥2,530 |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | ¥2,748 |
| Adjusted Forecast EPS | ¥174.4 |
| Cost of Equity r | 9.65% (10-year government bond 2.65% + equity risk premium 6.00% + size premium 1.00%) |
| Residual Income Persistence Factor ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 18.3% |
| Forecast EPS Confidence Adjustment | ×1.049 (based on the historical guidance achievement rate of comparable companies) |
| Implied PBR / PER |
Sensitivity: ¥2,422–¥2,565 at ±1% for the cost of equity, and ¥2,483–¥2,498 at ±0.1 for ω.
Notes:
(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-06 / This value is not a forecast or guarantee of the future share price)
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 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 professionals as necessary.
---End of Report---
| 0.91x / 14.3x |