TACHIKAWA (7989) FY2026 Q1 Earnings Report

Quick View

Executive Summary

Revenue and profit increased, with Operating Income growing faster than Revenue, particularly demonstrating an improvement in profitability. Revenue was ¥113.5B (+8.0% YoY), Operating Income was ¥15.7B (+17.3%), and Ordinary Income was ¥16.0B (+18.5%). Meanwhile, Net Income attributable to owners of the parent remained at ¥10.6B (+0.1%), as the increase in the effective tax rate absorbed the growth in pre-tax income. The Operating Income margin improved to 13.8% from the same period of the previous year, confirming an improvement in core business profitability.

Factors Affecting Performance

【Revenue】Revenue was ¥113.5B, up +8.0% YoY. While the core Interior and Exterior Products-related Business remained stable at ¥94.1B (+2.2%), the Parking Equipment-related Business increased substantially to ¥11.0B (+82.7%), and the Reduction Gear-related Business rose to ¥8.6B (+21.9%), with non-core businesses driving growth.

【Profit and Loss】Operating Income was ¥15.7B (+17.3%), and Ordinary Income was ¥16.0B (+18.5%). The contribution from non-operating income and expenses was limited, including non-operating income of ¥0.4B, indicating that the increase in profit was primarily attributable to improved core business profitability. Extraordinary income and expenses were immaterial, including an extraordinary loss of ¥0.02B, and there was virtually no impact from temporary factors. Meanwhile, Net Income remained at ¥10.6B (+0.1%), as the effective tax rate rose from approximately 21.5% in the previous year to 33.7%, offsetting the growth in Ordinary Income at the net income level. In conclusion, Revenue and profit increased, but growth in bottom-line profit was limited by the higher tax burden.

Segment Analysis

Segment profit was ¥13.1B for the Interior and Exterior Products-related Business (+6.4% YoY, 13.9% profit margin), ¥2.1B for the Parking Equipment-related Business (+105.6%, 19.0% profit margin), and ¥0.5B for the Reduction Gear-related Business (+742.6%, 5.9% profit margin). The Interior and Exterior Products-related Business accounted for approximately 83% of consolidated Operating Income and remains the core earnings base, while the Parking Equipment-related Business had the highest profit margin and made a substantial contribution to profit growth. Although the Reduction Gear-related Business remains low-margin, its degree of improvement from the previous year was significant, indicating that profitability is in the process of recovery.

Key Financial Indicators

【Profitability】The Operating Income margin was 13.8%, the gross margin was 42.0%, and the Net Income margin was 9.4%, all reflecting a high-value-added business structure. The effective tax rate rose to 33.7% from the previous year, slightly reducing the conversion efficiency from Ordinary Income to Net Income. 【Cash Quality】Operating Cash Flow (OCF) was ¥8.2B, equivalent to only 0.77x Net Income of ¥10.6B. The increase in trade receivables of +¥3.1B, the increase in inventories of +¥4.3B, and corporate income taxes paid of ¥8.9B constrained cash conversion. 【Investment Efficiency】ROE was 1.9%, decomposed into a total asset turnover ratio of 0.169x, financial leverage of 1.19x, and a Net Income margin of 9.4%. Capital expenditures of ¥10.4B reached 3.8x depreciation and amortization expense of ¥2.7B, and the investment phase is weighing on the asset turnover ratio. 【Financial Soundness】The Equity Ratio was 84.4%, while the current ratio was approximately 530%, based on current assets of ¥402.9B divided by current liabilities of ¥75.9B, an exceptionally high level. Cash and deposits of ¥160.7B substantially exceeded short-term liabilities, indicating a robust financial foundation.

Cash Flow Analysis

OCF was ¥8.2B, up +18.8% YoY, but its ratio to Net Income of ¥10.6B remained at 0.77x, indicating somewhat weak cash conversion. This was attributable to an increase in inventories of ¥4.3B, an increase in trade receivables of ¥3.1B, and corporate income taxes paid of ¥8.9B, partially offset by an increase in accounts payable of ¥2.2B. Investing Cash Flow was negative ¥10.2B, primarily due to capital expenditures of ¥10.4B. As investment expenditures exceeded OCF, Free Cash Flow was negative ¥1.9B. Financing Cash Flow was negative ¥10.2B, reflecting cash outflows from dividend payments and other items. Although cash and cash equivalents declined during the period, they remained at ¥139.1B at the end of the period, and the strong cash and deposits position supports both investment and shareholder returns.

Earnings Quality

The difference between Ordinary Income of ¥16.0B and Operating Income of ¥15.7B was limited to non-operating income and expenses of ¥0.4B, primarily consisting of recurring income such as interest income, with no temporary factors included. The only extraordinary loss was a minor loss on the disposal and sale of fixed assets of ¥0.02B. The gap between Ordinary Income and Net Income (¥16.0B → ¥10.6B) was primarily attributable to the ¥5.4B corporate income tax burden, particularly the increase in the effective tax rate to 33.7%. Comprehensive Income was ¥13.3B, exceeding Net Income of ¥10.6B by ¥2.7B, primarily due to a ¥2.7B increase in valuation differences on investment securities. Accruals, representing the divergence between accrual and cash accounting, arose from the increase in working capital. However, there are few indications of a significant accumulation of accrued non-cash items, and this does not appear to be a factor materially impairing earnings quality.

Earnings Forecast and Guidance

The full-year plan calls for Revenue of ¥435.0B (+2.1% YoY), Operating Income of ¥45.0B (+2.0%), and Ordinary Income of ¥47.0B (+1.5%). There were no revisions to either the earnings forecast or the dividend forecast during the quarter. Q1 progress rates were 26.1% for Revenue, 34.8% for Operating Income, and 34.1% for Ordinary Income, all exceeding the simple progress rate of 25%. In particular, progress in Operating Income and Ordinary Income is ahead of schedule, indicating a solid start against the full-year plan as of Q1.

Shareholder Returns

The full-year dividend forecast is ¥120.0, with no revision as of the current quarter. Based on the full-year Net Income plan of ¥32.8B and the average number of shares outstanding during the period, total annual dividends are estimated at approximately ¥24.1B, resulting in a Payout Ratio of approximately 73.5%. Although this is relatively high for dividends alone, the financial foundation of cash and deposits of ¥160.7B, retained earnings of ¥423.7B, and an Equity Ratio of 84.4% supports continued dividend payments. However, Q1 Free Cash Flow was negative ¥1.9B, indicating that, in the short term, the company does not have a structure in which OCF alone funds both dividends and capital expenditures. Improvement in working capital from the second half onward will be a key point in assessing the stability of dividend funding.

Risk Factors

1. Increasing Working Capital Burden: OCF remained at 0.77x Net Income due to increases of +¥3.1B in trade receivables and +¥4.3B in inventories. Although this may partly reflect front-loaded investment accompanying demand expansion, delays in collections and inventory absorption could affect future liquidity.

2. Dependence on the Core Business: The Interior and Exterior Products-related Business accounts for approximately 83% of consolidated Operating Income, creating a structure in which trends in demand for residential and non-residential interior-related products have a significant impact on performance.

3. Limited Net Income Growth Due to the Higher Effective Tax Rate: The effective tax rate increased from the previous year, resulting in Net Income growth of only +0.1% compared with Ordinary Income growth of +18.5%. Fluctuations in the tax burden could affect the assessment of full-year EPS and dividend funding.

Industry Benchmark (Reference; Compiled by the Company)

Profitability and Returns

The Company’s Operating Income margin and Net Income margin are both above the industry median and upper quartile.

Growth and Capital Efficiency

The Revenue growth rate also exceeds the industry median, but remains below the upper quartile of 13.9%.

※Source: Compiled by the Company

Key Points from the Earnings Results

1. The Operating Income margin of 13.8% and gross margin of 42.0% both improved from the previous year, confirming that operating leverage was positive relative to Revenue growth. The rapid expansion of the Parking Equipment-related Business, with a 19.0% profit margin, represents a turning point in the earnings structure.

2. The limited growth in Net Income compared with Operating Income and Ordinary Income was attributable to the temporary, accounting-related factor of the higher effective tax rate, and does not indicate deterioration in core business profitability.

3. OCF has remained below Net Income, and the impact of increases in trade receivables and inventories on cash efficiency will be a key focus in future earnings results, particularly the trajectory of working capital turnover.

Theoretical Share Price (Reference Value)

Sensitivity: ¥2,504–¥2,643 at ±1% for the cost of equity, and ¥2,564–¥2,577 at ±0.1 for ω.

Notes:

• 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 are used (there is a timing difference from 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 publicly available data only; 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. 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

FY2026 Q1 was a solid operating quarter for Tachikawa Blinds, with sales growth translating into faster operating-profit growth, although cash conversion and working-capital efficiency moderated. Revenue increased 8.0% year on year to ¥11.35bn. Operating income rose 17.3% to ¥1.57bn, outpacing sales and lifting the operating margin by 1.1 percentage points to 13.8%. Gross profit increased 5.0% to ¥4.77bn, while the gross margin eased by 1.2 percentage points to 42.0%. SG&A was essentially flat year on year at ¥3.21bn, versus 8.0% sales growth, demonstrating favorable operating leverage. Ordinary income increased 18.5% to ¥1.60bn, supported principally by operating improvement rather than financial income. Net income was nearly unchanged at ¥1.06bn, however, because the effective tax rate rose to 33.7% from a comparatively low prior-year level. The net margin was 9.4%, remaining sound but below the 13.8% operating margin because of the tax burden. The indoor and exterior furnishing business remained the core business, generating ¥9.41bn of sales and ¥1.31bn of segment profit. Parking-equipment revenue rose sharply, while the speed-reducer segment moved from marginal profitability to a meaningful ¥0.51bn segment profit. The annualized ROE was 7.5%, driven by a 9.4% net margin, 0.676x annualized asset turnover, and conservative 1.19x leverage. The balance sheet remains exceptionally liquid, with a 530.8% current ratio, ¥16.07bn of cash and deposits, and low 0.19x debt-to-equity. Operating cash flow of ¥0.82bn covered only 0.77x of net income, below the 0.8x quality threshold. Cash conversion was also weak at 0.45x of EBITDA, reflecting working-capital absorption and tax payments. Capital expenditure of ¥1.04bn, equivalent to 3.83x depreciation, produced negative free cash flow of ¥0.19bn in Q1 but indicates an elevated investment phase rather than a balance-sheet funding constraint. Management retained its full-year forecast, under which Q1 progress is 26.1% for sales, 34.8% for operating income, and 32.4% for net income. The above-standard profit progress supports the current forecast trajectory, but the full-year outcome will depend on sustaining segment margins and converting earnings into cash as receivable and inventory cycles normalize.

Profitability Analysis

The supplied annualized DuPont decomposition is 7.5% ROE = 9.4% net profit margin × 0.676x asset turnover × 1.19x financial leverage. The low financial-leverage component is deliberate and consistent with a capital structure funded predominantly by equity, rather than a sign of balance-sheet stress. The most notable quarterly operating change was margin expansion: operating income increased 17.3%, more than twice the 8.0% sales-growth rate, and the operating margin improved to 13.8% from 12.7%. This occurred despite gross-margin compression to 42.0% from 43.3%, because SG&A remained broadly flat at ¥3.21bn. Accordingly, the improvement was driven by overhead absorption and segment-profit expansion rather than by gross-margin improvement. The core indoor and exterior furnishing segment recorded sales of ¥9.41bn, up 2.2%, and segment profit of ¥1.31bn, up 6.4%; its margin improved to 13.9% from 13.3%. Parking-equipment sales rose 82.7% to ¥1.10bn and segment profit rose 105.6% to ¥0.21bn, lifting its margin to 19.0% from 16.9%. Speed-reducer sales increased 19.5% to ¥0.84bn, while segment profit rose to ¥0.51bn from ¥0.06bn; the margin expanded to 6.1% from 0.9%. The core furnishing business accounts for approximately 83% of segment operating income and remains the principal earnings base, while the smaller segments supplied the majority of incremental profit. Non-operating income was only ¥0.43bn, or 0.4% of revenue, and therefore did not materially distort operating performance. Interest expense was immaterial, and the 1.025x interest-burden factor reflects net financial income rather than debt-supported returns. The effective tax rate of 33.7% reduced the conversion of pre-tax profit to net profit, producing a 0.663 tax-burden factor. The principal sustainability question is whether the high incremental margins in parking equipment and speed reducers persist as quarterly project and product mix evolves.

Growth Assessment

Revenue growth was diversified across all three reported segments, although the pace varied substantially. The core indoor and exterior furnishing business grew a modest 2.2%, indicating that the group-level 8.0% expansion was driven primarily by smaller businesses. Parking equipment contributed ¥0.50bn of incremental revenue year on year, and speed reducers added ¥0.14bn. Together, these two segments accounted for more than all of the consolidated revenue increase, offsetting the slower core-business growth profile. Consolidated operating income increased by ¥0.23bn, with parking equipment contributing approximately ¥0.11bn and speed reducers approximately ¥0.05bn of the increase. The full-year plan calls for only 2.1% sales growth to ¥43.50bn and 2.0% operating-income growth to ¥4.50bn. Q1 sales progress of 26.1% is close to the standard 25% quarterly run rate, while operating-income progress of 34.8% exceeds the 25% reference by 9.8 percentage points. Net-income progress of 32.4% also exceeds the standard pace, despite the Q1 tax burden. These run rates provide a favorable starting position but do not, by themselves, establish a forecast revision case because management has retained guidance. Growth quality is supported by flat SG&A and operating-margin expansion, but constrained by lower gross margin and weak cash conversion. The 3.83x CapEx-to-depreciation ratio indicates active capacity, productivity, or facility investment, which could support future growth if returns are realized. For a manufacturer, the key issue is whether this investment translates into sales without further extending inventory and receivable cycles.

Financial Health

Financial health is very strong. Current assets of ¥40.29bn exceed current liabilities of ¥7.59bn by ¥32.70bn, producing a 530.8% current ratio and 518.0% quick ratio. Cash and deposits of ¥16.07bn alone represent more than twice current liabilities. Total equity was ¥56.68bn, equivalent to an 84.4% capital-adequacy ratio, while total liabilities were only ¥10.49bn. Debt-to-equity of 0.19x is conservative and far below the 2.0x warning threshold. There is no current-ratio or leverage warning: short-term obligations are well covered by cash, receivables, and other current assets. Interest coverage of 4,863.35x and EBITDA interest coverage of 5,710.66x confirm that financing costs are immaterial relative to operating earnings. The balance sheet also contains ¥5.34bn of investment securities, equal to 7.9% of total assets, providing an additional financial-asset buffer but exposing comprehensive income and equity to market-value movements. Total comprehensive income of ¥1.33bn exceeded net income by ¥0.27bn, principally reflecting positive valuation differences on securities. Year on year, cash and deposits declined ¥1.61bn to ¥16.07bn, mainly alongside elevated investing and financing outflows. Total liabilities declined ¥0.65bn and current liabilities declined ¥1.08bn, further improving the already conservative liquidity position. The net defined benefit liability was ¥2.29bn, representing the largest identified noncurrent liability and a continuing obligation to monitor within the otherwise low-risk capital structure.

Notable B/S Changes

Cash and deposits: -¥1.61bn year on year to ¥16.07bn — reflects negative investing and financing cash flows, including elevated capital expenditure and dividends, but liquidity remains very strong. Current liabilities: -¥1.08bn year on year to ¥7.59bn — strengthens the already substantial liquidity surplus and reduces short-term maturity risk. Electronically recorded monetary claims: -¥1.04bn year on year to ¥7.39bn — collection of electronic receivables supported the period-end balance, although annualized DSO remains elevated at 63 days. Raw materials: +¥0.64bn year on year to ¥5.47bn — indicates increased production input holdings and warrants monitoring alongside the 111-day annualized inventory cycle. Provision for bonuses: +¥4.83bn year on year to ¥7.36bn — a substantial seasonal/accrual-related liability increase that reduced Q1 operating cash conversion. Investment securities: -¥0.12bn year on year to ¥5.34bn — remains a significant 7.9% of total assets and a source of potential equity and comprehensive-income volatility.

Cash Flow Quality

Cash-flow quality requires attention despite solid reported profitability. Operating cash flow was ¥0.82bn, equal to 0.77x net income of ¥1.06bn, below the 0.8x threshold and therefore a potential earnings-quality concern. EBITDA was ¥1.84bn, but OCF-to-EBITDA cash conversion was only 0.45x, below the 0.7x alert level. The low conversion reflects cash absorption after operating profit, including a ¥0.43bn inventory increase, a ¥0.48bn increase in bonus provisions, and ¥0.89bn of income-tax payments. Trade receivables declined by ¥0.31bn, and trade payables increased by ¥0.22bn, providing partial working-capital support; nevertheless, cash generation remained below earnings. The accruals ratio was only 0.4%, which is favorable and indicates that the OCF shortfall is not accompanied by a broad high-accrual earnings profile. Manufacturing working-capital alerts remain material: annualized DSO was 63 days, above the 60-day warning level; annualized DIO was 111 days, above the 90-day warning level; and the annualized cash-conversion cycle was 143 days, above the 120-day warning level. These metrics indicate capital tied up in customer collections and inventory, increasing sensitivity to demand volatility, production scheduling, and collection timing. The cash-flow impact should be assessed particularly against the expansion in raw-material balances to ¥5.47bn and finished goods of ¥0.97bn. Investing cash flow was negative ¥1.02bn, overwhelmingly due to ¥1.04bn of capital expenditure, with a further ¥0.07bn of intangible-asset purchases. Consequently, free cash flow was negative ¥0.19bn. Financing cash flow was negative ¥1.02bn, principally due to ¥1.01bn of dividends paid, and cash declined ¥1.21bn during the quarter. The negative FCF is manageable because of substantial cash reserves and low leverage, but sustained high investment combined with a long cash-conversion cycle would reduce financial flexibility over time.

Dividend Sustainability

The full-year dividend forecast is ¥120 per share, unchanged from management's plan. Against forecast EPS of ¥163.18, the implied dividend-only payout ratio is 73.5%. This is above the 60% conservative benchmark, but remains below 100% and is supported by the company’s substantial equity base, cash balance, and low leverage. The implied full-year cash dividend requirement is approximately ¥2.41bn using average shares outstanding of 20.10 million. Forecast net income of ¥3.28bn would cover this dividend on an accounting-profit basis. Q1 operating cash flow of ¥0.82bn did not cover the ¥1.01bn cash dividend paid during the quarter, and Q1 free cash flow was negative ¥0.19bn following elevated capital expenditure. Therefore, near-term dividend funding depends partly on the existing cash balance rather than solely on current-quarter cash generation. With ¥16.07bn of cash and deposits, this does not create an immediate dividend-sustainability concern. However, dividend resilience will depend on restoring OCF-to-net-income conversion above 1.0x and moderating the long cash-conversion cycle, particularly if the current CapEx intensity persists. No share buyback was reported in the provided period, so assessment is limited to the dividend payout ratio rather than a total return ratio.

Risk Assessment

Business risks include High priority — Working-capital and demand risk: annualized DSO of 63 days, DIO of 111 days, and a 143-day cash-conversion cycle indicate more cash tied up in collection and inventory than manufacturing benchmarks. Slower end demand, project delays, or forecasting error could require additional inventory funding or lead to valuation pressure., Medium priority — Core-business growth concentration: the indoor and exterior furnishing business remains the core earnings source at approximately 83% of segment profit, but its sales increased only 2.2%. Sustained group growth relies on maintaining strong momentum in smaller parking-equipment and speed-reducer businesses., Medium priority — Margin-mix risk: the group operating-margin improvement was driven by strong profit growth in parking equipment and speed reducers, while consolidated gross margin declined 1.2 percentage points. Changes in project mix, materials costs, or utilization could limit further margin expansion., Medium priority — Manufacturing execution risk: elevated capital expenditure at 3.83x depreciation requires timely commissioning and adequate utilization to achieve returns. Production planning, component procurement, product quality, and inventory control remain important execution variables., Medium priority — Marketable-securities valuation risk: investment securities of ¥5.34bn represent 7.9% of assets, and positive securities valuation changes contributed to comprehensive income. Equity-market declines could reduce comprehensive income and book equity..

Financial risks include Low priority — Cash-flow conversion risk: OCF/net income of 0.77x and OCF/EBITDA of 0.45x are below stated quality thresholds. The immediate liquidity impact is limited by ¥16.07bn of cash and deposits, but persistent divergence would weaken internally funded investment and distributions., Low priority — Dividend cash-coverage risk: the implied forecast dividend payout ratio is 73.5%, while Q1 free cash flow was negative. The balance sheet can absorb this currently, but normalization of operating cash generation is important for longer-term coverage., Low priority — Defined-benefit obligation: the ¥2.29bn net defined benefit liability is meaningful relative to total liabilities, though it is well supported by the company’s large equity base and liquidity..

Key concerns include The earnings-quality alert is valid: OCF/net income of 0.77x is below 0.8x because reported profit has not fully converted to cash in Q1., The low-cash-conversion alert is valid: 0.45x OCF/EBITDA indicates that operating cash generation lagged EBITDA materially, despite a low 0.4% accruals ratio., The high-receivable-days alert is valid: 63 annualized days exceeds the 60-day threshold and increases exposure to collection timing and customer-credit conditions., The high-inventory-days alert is valid: 111 annualized days exceeds the 90-day threshold, raising manufacturing inventory-management, demand-forecasting, and potential obsolescence risks., The long-CCC alert is valid: 143 annualized days exceeds the 120-day threshold, combining the receivable and inventory pressures into a material cash-efficiency issue., These cash-efficiency issues are not liquidity threats at present because the current ratio is 530.8%, the quick ratio is 518.0%, and D/E is only 0.19x; their impact is instead on the quality, scalability, and capital intensity of growth..

Investment Implications

Key takeaways include Q1 operating performance was stronger than headline net-income growth: revenue rose 8.0%, operating income rose 17.3%, and operating margin expanded 110bp to 13.8%., The core furnishing segment remains the principal earnings base, while parking equipment and speed reducers were the main sources of incremental sales and profit., Q1 operating-income progress reached 34.8% of the full-year forecast, 9.8 percentage points above the standard 25% Q1 pace; management nevertheless retained guidance., The company has a highly defensive balance sheet, with 84.4% capital adequacy, ¥16.07bn cash, a 530.8% current ratio, and 0.19x D/E., Cash-flow conversion is the principal analytical offset: OCF/net income was 0.77x, cash conversion was 0.45x, annualized DIO was 111 days, and the annualized CCC was 143 days., CapEx of ¥1.04bn, or 3.83x depreciation, signals a meaningful investment phase that should be evaluated against future utilization, margin retention, and cash conversion..

Metrics to watch include Core indoor and exterior furnishing segment sales growth and segment margin, Parking-equipment and speed-reducer order/project mix and ability to sustain Q1 margin gains, Consolidated gross margin relative to the Q1 42.0% level, Operating-cash-flow-to-net-income ratio and OCF-to-EBITDA cash conversion, Annualized DSO, DIO, and cash-conversion-cycle normalization, CapEx relative to depreciation and the resulting free-cash-flow trend, Progress versus the ¥43.50bn sales, ¥4.50bn operating-income, and ¥3.28bn net-income full-year forecast, Securities valuation movements affecting comprehensive income and equity.

Regarding relative positioning, The company combines good operating profitability and exceptionally conservative solvency with a relatively modest annualized 7.5% ROE, reflecting low leverage and substantial liquid assets. Its 13.8% operating margin is near the upper end of the stated 8–15% good range, while its cash-conversion profile and 143-day annualized cash-conversion cycle are weaker than manufacturing efficiency benchmarks. The financial profile is therefore resilient, but the quality of incremental growth should be judged by conversion of segment profit into operating cash flow.