- Net Sales: ¥103.12B
- Operating Income: ¥3.06B
- Net Income: ¥2.82B
- EPS: ¥118.03
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥103.12B | ¥106.80B | -3.4% |
| Cost of Sales | ¥92.42B | - | - |
| Gross Profit | ¥14.38B | - | - |
| SG&A Expenses | ¥10.41B | - | - |
| Operating Income | ¥3.06B | ¥3.98B | -23.1% |
| Non-operating Income | ¥415M | - | - |
| Non-operating Expenses | ¥705M | - | - |
| Ordinary Income | ¥3.47B | ¥3.69B | -5.7% |
| Income Tax Expense | ¥1.38B | - | - |
| Net Income | ¥2.82B | - | - |
| Net Income Attributable to Owners | ¥2.69B | ¥2.82B | -4.5% |
| Total Comprehensive Income | ¥5.92B | ¥2.74B | +116.2% |
| Depreciation & Amortization | ¥263M | - | - |
| Interest Expense | ¥68M | - | - |
| Basic EPS | ¥118.03 | ¥118.53 | -0.4% |
| Dividend Per Share | ¥50.00 | ¥50.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥130.24B | - | - |
| Cash and Deposits | ¥24.07B | - | - |
| Inventories | ¥34.87B | - | - |
| Non-current Assets | ¥35.17B | - | - |
| Property, Plant & Equipment | ¥5.16B | - | - |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥8.45B | - | - |
| Financing Cash Flow | ¥-4.83B | - | - |
| Item | Value |
|---|
| Net Profit Margin | 2.6% |
| Gross Profit Margin | 13.9% |
| Current Ratio | 225.6% |
| Quick Ratio | 165.2% |
| Debt-to-Equity Ratio | 0.72x |
| Interest Coverage Ratio | 44.97x |
| EBITDA Margin | 3.2% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | -3.4% |
| Operating Income YoY Change | -23.1% |
| Ordinary Income YoY Change | -5.7% |
| Net Income Attributable to Owners YoY Change | -4.6% |
| Total Comprehensive Income YoY Change | +1.2% |
| Item | Value |
|---|
| Shares Outstanding (incl. Treasury) | 25.03M shares |
| Treasury Stock | 2.56M shares |
| Average Shares Outstanding | 22.78M shares |
| Book Value Per Share | ¥4,377.57 |
| EBITDA | ¥3.32B |
| Item | Amount |
|---|
| Q2 Dividend | ¥50.00 |
| Year-End Dividend | ¥50.00 |
| Segment | Revenue | Operating Income |
|---|
| FASystem | ¥50.77B | ¥2.16B |
| Facilities | ¥8.81B | ¥254M |
| SemiconductorDevice | ¥40.30B | ¥570M |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥225.00B |
| Operating Income Forecast | ¥7.50B |
| Ordinary Income Forecast | ¥8.00B |
| Net Income Attributable to Owners Forecast | ¥5.50B |
| Basic EPS Forecast | ¥241.39 |
| Dividend Per Share Forecast | ¥50.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Tachibana Eletech’s FY2026 Q2 results show modest top-line contraction with pronounced operating margin pressure but healthy cash generation. Revenue was ¥103.1bn, down 3.4% YoY, reflecting softer demand in key electronics/FA segments and/or normalization post-cycle peaks. Gross profit of ¥14.38bn yields a 13.9% gross margin, broadly acceptable for a technical trading/distribution model but thinner than in stronger cycles. Operating income declined 23.1% YoY to ¥3.06bn, taking operating margin to 3.0%, signaling negative operating leverage as fixed costs did not fully flex with lower volume. Ordinary income of ¥3.47bn exceeded operating income, indicating positive non-operating contributions (e.g., interest/dividend income, equity-method gains, or FX), partially cushioning operating weakness. Net income was ¥2.69bn (-4.6% YoY), much more resilient than operating profit, again underscoring the relevance of non-operating items this period. DuPont shows net margin of 2.61%, asset turnover of 0.620x, and financial leverage of 1.69x, resulting in ROE of 2.73%, a subdued level for a Japanese trading company. The OCF/NI ratio is strong at 3.14x, implying robust cash conversion, likely driven by working-capital release. Liquidity is solid with a current ratio of 225.6% and quick ratio of 165.2%, and working capital of ¥72.5bn, supporting operational flexibility. Total liabilities of ¥70.4bn against equity of ¥98.3bn imply conservative capitalization (approx. 59% equity-to-assets computed from provided balances), despite the reported equity ratio field being unreported. Interest coverage is high at 45x, and interest expense is a modest ¥68m, indicating limited financial risk from leverage. Inventory stands at ¥34.9bn, a notable balance to monitor in a softening environment for potential obsolescence or discounting risk. Cash flow from operations of ¥8.45bn comfortably exceeds net income, but investing cash flow is undisclosed, preventing a reliable free cash flow assessment. Financing cash outflow of ¥4.83bn suggests distributions or debt paydown, but dividends per share and share metrics are unreported. Overall, the company remains financially sound with strong liquidity and cash conversion, though profitability and ROE are currently muted due to margin compression. Outlook hinges on demand normalization in FA/semiconductor-linked verticals, maintaining pricing discipline, and managing inventories.
ROE_decomposition: ROE 2.73% = Net margin 2.61% × Asset turnover 0.620 × Financial leverage 1.69. ROA approximates 1.62% (2.61% × 0.620), highlighting margin constraints more than balance sheet drag.
margin_quality: Gross margin at 13.9% is typical for a value-added distributor/solution integrator but compressed versus peak cycles. Operating margin at 3.0% (¥3.06bn/¥103.12bn) fell sharply with only a modest top-line decline, indicating weaker mix or pricing, higher SG&A stickiness, or project execution timing. Ordinary margin at 3.37% (¥3.47bn/¥103.12bn) benefited from non-operating gains, while net margin at 2.61% shows improved resilience versus operating margin.
operating_leverage: Revenue declined 3.4% YoY while operating income dropped 23.1% YoY, evidencing negative operating leverage. Fixed cost absorption and mix likely drove outsized profit sensitivity. D&A is modest (¥263m), so deleverage was primarily from gross margin and SG&A rather than non-cash charges.
revenue_sustainability: Top-line contraction of 3.4% suggests cyclical softness or slower project conversion in FA/electronics. Sustainability depends on order intake, backlog, and customer capex trends (not disclosed).
profit_quality: Despite operating weakness, ordinary and net profits held up better, implying reliance on non-operating elements this period. Core earnings quality is thus mixed: operating profit softness versus supportive non-operating items.
outlook: Short-term growth hinges on normalization in semiconductor, machine tool, and automation demand, alongside inventory normalization. Margin recovery requires improved mix, pricing discipline, and SG&A control. With strong liquidity, the company can support customer projects and capture upcycle demand when it returns.
liquidity: Current ratio 225.6%, quick ratio 165.2%, and working capital ¥72.5bn indicate ample liquidity and buffer for project and inventory cycles.
solvency: Interest coverage 45x and modest interest expense (¥68m) signal low financial risk. Using provided totals, equity-to-assets is approximately 59% (¥98.3bn/¥166.4bn), despite the equity ratio field being unreported.
capital_structure: Debt-to-equity (proxied by total liabilities/equity) is 0.72x, conservative for the model. The structure affords flexibility for inventory carry and customer credit without straining solvency.
earnings_quality: OCF/Net income at 3.14x indicates strong cash conversion, likely from a release in working capital (receivables/inventories) or favorable payables timing.
FCF_analysis: Operating CF is ¥8.45bn, but investing CF is undisclosed; Free Cash Flow cannot be reliably determined (reported as 0 by data convention). The economic FCF is likely positive given strong OCF, but capex and investment outlays are unknown.
working_capital: Inventories at ¥34.87bn are sizable; continued drawdown would support cash, while restocking or slower turnover could reverse the OCF strength. Monitoring receivables days, payables discipline, and inventory turns is critical.
payout_ratio_assessment: DPS and payout ratio fields are unreported (displayed as 0). With EPS at ¥118.03 and solid OCF, capacity for distributions appears present, but actual policy and payout are not provided.
FCF_coverage: FCF is not ascertainable due to undisclosed investing CF; hence, coverage metrics cannot be computed reliably.
policy_outlook: Given conservative leverage and liquidity, the balance sheet could support stable dividends; however, sustainability depends on true FCF after investments and management’s capital allocation policy, both not disclosed here.
Business Risks:
- Cyclical exposure to factory automation, electronics, and semiconductor supply chains
- Gross margin pressure from competition and customer pricing demands
- Inventory obsolescence or discounting risk if demand weakens further
- Project timing risk affecting quarterly revenue recognition and margins
- Supplier concentration risk typical for authorized distributors/integrators
- FX volatility impacting non-operating income and purchasing costs
Financial Risks:
- Potential reversal of working-capital tailwinds that boosted OCF
- Credit risk from customer receivables in a softer macro environment
- Interest rate normalization marginally increasing financing costs
- Uncertainty around true FCF due to undisclosed investing cash flows
Key Concerns:
- Negative operating leverage as small revenue declines drive outsized profit compression
- Dependence on non-operating gains to support ordinary/net income
- Elevated inventory balance requiring careful turnover management
Key Takeaways:
- Revenue down 3.4% YoY with operating income down 23.1% evidences margin and leverage pressure
- Ordinary income above operating income highlights supportive non-operating items
- ROE at 2.73% is subdued; margin recovery is essential to lift returns
- OCF robust at ¥8.45bn (3.14x net income), indicating strong cash conversion this period
- Balance sheet conservative with implied ~59% equity-to-assets and 0.72x liabilities-to-equity
Metrics to Watch:
- Order intake/book-to-bill and backlog (not disclosed)
- Gross margin trajectory and operating margin recovery
- Inventory turnover days and receivables days
- Composition of non-operating income and FX impacts
- OCF/NI ratio sustainability and any reversal in working capital
- Capex/investing cash flows to assess true FCF
- ROE versus cost of equity and management’s capital allocation policy
Relative Positioning:
Within Japan’s FA/electronics distribution and solution integrator space, the company appears financially conservative with strong liquidity and low interest burden, but current profitability and ROE are below desirable levels; recovery depends on cycle normalization and margin discipline.
This analysis was auto-generated by AI. Please note the following:
- No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
- Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
- At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis