YUASA CO.,LTD. FY2027 Q1 Earnings Report

Financial Highlights

• Net Sales: ¥131.56B
• Operating Income: ¥3.33B
• Net Income: ¥2.12B
• EPS: ¥99.50

Income Statement

Balance Sheet

Profitability Ratios

Year-over-Year Comparison

Share Information

Segment Information

Full Year Forecast

---

AI Financial Analysis

Executive Summary

FY2027 Q1 was solid with clear operating improvement, underpinned by double-digit top-line growth and stronger segment profitability. Revenue rose 12.8% YoY to 131,560 million yen, while operating income climbed 54.7% to 3,335 million yen. Ordinary income increased 41.9% to 3,407 million yen, and net income attributable to owners advanced 23.6% to 2,095 million yen. Gross profit reached 15,998 million yen, driving gross margin expansion of roughly 45 bps to 12.2%. Operating margin improved by about 68 bps to 2.5%, reflecting better operating leverage and higher contribution from the Housing/Plumbing/AC segment. Net margin ticked up 14 bps to 1.6%, with an effective tax rate of 36.4% dampening bottom-line flow-through. Non-operating items were small versus sales (net +0.5 billion yen gross), with dividend and interest income offsetting modest interest expense and equity-method losses. Interest coverage was strong at 81x, and debt/capital of 3.2% underscores conservative leverage. Working capital intensity remains elevated, with DSO of 218 days and inventory days of 74 days pointing to a long cash conversion cycle. Liquidity is adequate (current ratio 128%, quick ratio 112%) and cash of 38.7 billion yen comfortably covers short-term loans of 2.9 billion yen. Against full-year guidance, revenue progress is broadly on track (24%), while profits (OI 19.6%, NI 18.2%) are seasonally light for Q1 and lag the 25% linear pace. Looking ahead, the strong performance in core segments (particularly Housing/Plumbing/AC and Construction/Exterior) supports confidence in H1 momentum, but sustained margin gains will require tighter SG&A control and improved working capital efficiency. The minimal goodwill balance (1.0% of equity) limits impairment risk and makes earnings more comparable across accounting standards. Elevated receivables and inventory remain the main watch points for cash flow quality into subsequent quarters. With low net leverage and rising segment margins, the company appears positioned to close the profit progress gap as volumes normalize through the year.

Profitability Analysis

ROE (1.7%) = Net Profit Margin (1.6%) × Asset Turnover (0.462) × Financial Leverage (2.29x). The biggest driver of YoY improvement is margin expansion: operating margin rose ~68 bps to 2.5% and net margin improved ~14 bps to 1.6%, supported by strong segment profits in Housing/Plumbing/AC (+56.5% YoY) and Construction/Exterior (+45.6% YoY). Asset turnover at 0.462 reflects the distribution-heavy model with sizable receivables; despite revenue growth, turnover efficiency remains constrained by long DSO. Financial leverage is modest and stable, with debt/capital of 3.2% and interest coverage at 81x indicating low debt drag. The operating leverage evident in Q1 appears sustainable if mix and volume trends persist, particularly in Housing/Plumbing/AC where margin is 4.8%, though gains may moderate given the low industry structural margins. SG&A (12,662 million yen) rose slower than gross profit, aiding operating leverage; maintaining this discipline is key to sustaining ROE improvement.

Growth Assessment

Top-line growth of 12.8% YoY was broad-based, led by Housing/Plumbing/AC (+16.8%) and Construction/Exterior (+37.0%). Operating income grew 54.7% YoY on better margins and scale benefits, with ordinary income up 41.9% and net income up 23.6%. Segment breadth suggests demand resilience across industrial and residential-related channels, with Energy and Urban Infrastructure also positive. Non-operating items had limited impact on growth, and extraordinary losses were negligible. The growth mix skewed toward higher-margin categories, improving overall profitability. Progress toward full-year guidance is mixed: revenue is at ~24% (near the 25% Q1 benchmark), while profits are at 18–20%—below benchmark but consistent with typical seasonality in a distribution business. Sustaining revenue momentum and mix while holding SG&A discipline should support catching up on profit progress in H2. Elevated working capital suggests growth has been supported by extended credit; tightening collections without harming sales conversion will be a balancing act for management.

Financial Health

Liquidity is sound: current ratio 128% and quick ratio 112% exceed minimum thresholds. There is no warning trigger on current ratio or D/E; interest-bearing debt is 41.3 billion yen versus cash of 38.7 billion yen, implying low net leverage. Debt/capital stands at 3.2%, and interest coverage is robust at 81x, indicating ample covenant headroom. Short-term loans of 2.94 billion yen are well covered by cash (13.2x), limiting near-term refinancing needs. Accounts payable (including electronically recorded obligations) provide some supplier financing but lag the very high receivables, creating a maturity mismatch risk within working capital. Off-balance sheet obligations were not highlighted in the disclosures reviewed.

Notable B/S Changes

Investments and other assets: +55.8bn (+21.6%) - Increased financial asset holdings; supports higher comprehensive income via valuation gains, but adds market risk. Cash and deposits: -9.9bn (-20.4%) - Likely working capital usage; reduces immediate liquidity cushion though still ample vs short-term debt. Current liabilities: -24.2bn (-14.0%) - Lower taxes payable and trade payables; eases near-term obligations but may reflect timing effects. Income taxes payable: -2.72bn (-82.6%) - Settlement timing; boosts prior-period cash outflow, easing current liability burden. Provision for bonuses: -1.71bn (-48.3%) - Seasonal reversal; temporarily lowers current liabilities. Accounts receivable: -17.6bn (-18.3%) - Improvement vs prior year-end; partially offsets high DSO risk but remains elevated versus sales run-rate. Inventories: +3.35bn (+16.6%) - Build to support sales growth; raises holding cost and obsolescence risk if demand slows.

Cash Flow Quality

While profit growth is robust, the cash conversion profile is challenged by high DSO (218 days) and inventory days (74 days), pointing to substantial working capital tie-up. Receivable intensity outpaces payables support, implying potential pressure on operating cash generation despite earnings growth. Dividend outlays should be manageable against earnings given low leverage and strong interest coverage, but improving collections and inventory turns will be important to underpin cash flow consistency through the year.

Dividend Sustainability

Management’s full-year DPS guidance is 190 yen versus EPS of 542.17 yen, implying a payout ratio of roughly 35%, comfortably within sustainable ranges for a low-leverage distributor. Balance sheet strength and limited interest burden support dividend capacity. The main swing factor is working capital: sustained progress on DSO and inventory turns would enhance free cash coverage of dividends, while prolonged working capital build could temporarily tighten cash buffers without threatening policy continuity.

Risk Assessment

Business risks include High working capital intensity: DSO at 218 days and inventory days at 74 days elongate the cash conversion cycle and raise execution risk in collections., Low structural margins: Gross margin at 12.2% and operating margin at 2.5% leave limited buffer against input cost or pricing shocks., Segment concentration in distribution-heavy businesses: Dependence on Housing/Plumbing/AC and Construction/Exterior growth to sustain margins., Supplier and customer bargaining power: Pricing pass-through and credit terms can pressure margins and cash conversion..

Financial risks include Refinancing profile: Short-term debt ratio flagged at 71% in credit metrics, although quantum is small and covered by cash., Capital efficiency: ROIC at 2.4% is below the 5% warning threshold, signaling modest value creation absent further margin or turnover gains., Receivables quality: Extended credit terms increase credit risk exposure and potential impairment in a downturn..

Key concerns include LOW_OPERATING_EFFICIENCY: EBIT margin of 2.5% indicates thin operating buffers; any volume or price softness could quickly erode profit., HIGH_RECEIVABLE_DAYS: 218-day DSO heightens cash collection risk and may constrain OCF during growth periods., HIGH_INVENTORY_DAYS: 74 days elevate holding-cost risk and potential obsolescence in slower segments., CAPITAL_EFFICIENCY: ROIC at 2.4% underscores the need for improved asset turnover or sustained margin uplift to cover cost of capital..

Investment Implications

Key takeaways include Strong Q1 operating momentum: revenue +12.8% YoY, operating income +54.7% YoY, with 68 bps operating margin expansion., Core segment strength: Housing/Plumbing/AC is the primary profit engine (2,663 million yen, 4.8% margin)., Profit progress vs plan is behind seasonal pace (OI 19.6% of FY target), but revenue track is close to plan., Balance sheet conservative with low debt/capital (3.2%) and high interest coverage (81x)., Cash conversion is the key bottleneck (DSO 218 days, inventory 74 days)..

Metrics to watch include Operating margin trajectory toward the full-year OI target of 17.0 billion yen (Q1 at 3.34 billion yen)., DSO and inventory days improvements; receivables collection trends and overdue balances., Segment margins, especially Housing/Plumbing/AC and Construction/Exterior, for sustainability of mix-driven gains., SG&A growth vs gross profit growth to preserve operating leverage., Ordinary-to-net income bridge given the 36.4% effective tax rate..

Regarding relative positioning, Within Japan’s industrial distribution/engineering trading space, YUASA exhibits stronger-than-peer balance sheet conservatism and improving operating leverage, but remains constrained by structurally low margins and heavy working capital needs; execution on cash conversion will determine its ability to translate earnings growth into higher capital efficiency.