Summary



FY2025

Financial Results Summary

  • Achieved a high profit margin of 13.6%,

    despite a decrease in profits due temporary factors.

  • Net income reached 34.0 billion yen, exceeding the guidance despite one-off factors such as impairment losses.

    FY2026

    Full-Year Forecast

  • Profit is expected to increase based on a stronger yen assumption (153 yen to the dollar).
  • The operating profit margin is 13.8%, maintaining a higher level than the previous year.

  • Despite uncertainties such as risks in the Middle East,

profits increased, supported by the weaker yen.

Capital policy FY2025 FY2026

  • FY2025 dividend increased by 30 yen to JPY 110 yen, with a payout ratio of 30%.

  • Planning for 1-for-2 stock split, with a record date of September 30, 2026.

  • FY2026 dividend is expected to increase by JPY 2 to

    JPY 112 (pre-split), maintaining a progressive dividend policy.

  • Total shareholder returns will be set at 50% or more on a single-year basis.



All Rights Reserved. Copyright © 2025. Nifco Inc. 2



1. Overview of FY2025 Consolidated

Maintained high OPM despite a temporary decrease in profit

Sales decreased YoY, but exceeded the forecasts. OPM remained at a

high level of 13.6%.

Net income is 34.0bn, higher than the forecasts.

FY2024

4Q cumulative

4Q cumulative

FY2025

Full-year

Achievement

Forecasts rate

Net Sales

Operating profit

(OP margin)

49.2bn

(13.9%)

48.1bn

(13.6%)

49.5bn

(14.2%)

97.0%

Net income1)

44.7bn

34.0bn

30.6bn

111.1%

EPS2)

461.95yen

361.44yen

315.76yen

114.5%

ROE

17.2%

12.0%

12.0%

353.0bn

FX rates

1USD=JPY151.7

352.7bn

1USD=JPY149.6

348.0bn

1USD=JPY145

101.4%

1) Net income is net income attributable to parent company

EPS are presented on a pre-share-split basis and do not reflect the stock split with a record date of September 30, 2026.



All Rights Reserved. Copyright © 2025. Nifco Inc. 3



2. Financial Highlights

Historical Net sales and Operating Profit for 4Q Cumulative

  • Although Net sales declined YoY, OPM remained at a high level of around 13.6%.

North America Germany and others others OPM

Unit: 0.1 billions of yen

The Acquisition of

The Sale of Subsidiaries Engaged in Business for German Customers

13.6%



3,527

Bed/ Furniture

Subsidiaries Engaged in Business for German Customers

Covid19

11%

3%

4%

3%

Korea

27%

The Collapse of Lehman Brothers

Japan

54%

09 4Q



10 4Q 11 4Q 12 4Q 13 4Q 14 4Q 15 4Q 16 4Q 17 4Q 18 4Q 19 4Q 20 4Q 21 4Q 22 4Q 23 4Q 24 4Q 25 4Q

All Rights Reserved. Copyright © 2025. Nifco Inc. 4



3. Overview of FY2025 4Q Consolidated

Net sales steadily increased on a quarterly basis.

Due in part to exchange rate effects, net sales increased YoY.

Operating profit was influenced by a temporary impact of approximately 1.0 billion yen in 4Q, due to an increase in unrealized inventory profits related to production preparation.

Net income decreased YoY, mainly due to the recognition of impairment losses.

%

Net Sales (bn yen)

Operating Profit, Net Income, OPM (bn yen, %)

90.1

86.1

87.8

89.0

89.2

90.3

85.5 87.5

12.5 11.3

14.7%

5.5

Net Income

6.6

Profit

10.1 10.4

8.6

9.8

8.8

12.6 Operating

12.1

13.0

15.2%

12.7

13.2

11.9

16.8

OPM

11.5

12.7%

13.9%

14.1%

13.8%

14.5%



1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q

FY2024 FY2025

1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q

FY2024 FY2025



All Rights Reserved. Copyright © 2025. Nifco Inc. 5



4. FY2025 4Q Consolidated OP (YoY)

Operating Profit Analysis (YoY)





  • Material costs were on an upward trend, but marginal profit increased, mainly due to higher sales, lower outsourcing costs, and improvement initiatives.

  • The increase in fixed costs were mainly due to higher personnel costs, utilities costs and advertising expenses.

  • Expenses increased due to one-off factors, including temporary costs for a new plant in North America, restructuring at a plant in Thailand and unrealized profit in inventory.

20

17 -7

492

-9 -6

-7 -3

Factors in unit: 0.1 billions of yen

Increase/ decrease in sales

Increase/ decrease in marginal profit

Tariffs impact

Personnel costs

Other fixed costs

Temporary costs for a new

plant (North America)

-10

Restructuring plant (Thailand)

unrealized profit

営業利 益

26/03

Operating Profit 26/03

in inventory

481

-6

FX

impact

営業利 益

25/03

Operating Profit 25/03

All Rights Reserved. Copyright © 2025. Nifco Inc. 6



5. FY2025 4Q by Segment 1

FY2025 4Q Sales and OPM



Bed

YoY:Sales -0.4% OP+0.4%

YoY:Sales -0.1% OP -2.3%

Plastics

YoY:Sales -0.1% OP -2.8%

Consolidated



(Billions of yen)

Consolidated

Plastics

Bed

YoY:Sales -0.1% OP -2.3%

YoY:Sales -0.1% OP -2.8%

YoY:Sales -0.4% OP+0.4%

353.0 352.7

49.2 48.0

315.9 315.7

49.0 47.6

OPM -0.3pts

24/4Q 25/4Q

24/4Q 25/4Q

24/4Q 25/4Q

OPM -0.4pts

24/4Q 25/4Q

37.1 37.0

OPM +0.1pts

24/4Q 25/4Q

5.9 6.0

24/4Q 25/4Q

OPM -0.3pts

OPM -0.4pts

OPM +0.1pts

13.9% 13.6%

15.5% 15.1%

16.1% 16.2%







24/4Q 25/4Q 24/4Q 25/4Q 24/4Q 25/4Q



1) Overseas: January - December 2025, Japan: April 2025 - March 2026

All Rights Reserved. Copyright © 2025. Nifco Inc. 7



6. FY2025 4Q by Segment (Plastics) 1

FY2025 4Q Sales and OPM



Europe

North America

Japan



(Billions of yen)

Japan

North America

Europe

Mold Sales Increased, but OP Declined Due

to Rising Prices and Other Factors

OP Declined Due to the Impact of New Plant

Start-Up

Despite Reduced Production by OEMs,

Profits Were Maintained

Despite Reduced Production by OEMs,

Profits Were Maintained

Mold Sales Increased, but OP Declined Due

to Rising Prices and Other Factors

OP Declined Due to the Impact of New Plant

Start-Up

84.8

87.3

19.1%

18.1%

16.1

15.8

24/4Q 25/4Q



91.3 91.7



9.4%

10.3%

8.8%

29.0 29.4

3.0

2.6

24/4Q 25/4Q

24/4Q 25/4Q



9.1%

8.5 8.3

24/4Q 25/4Q

24/4Q 25/4Q

24/4Q 25/4Q

Asia (including China and India)

Despite the decrease in sales, Profits Were

Maintained

Asia (including China and India)

China

India

Despite the decrease in sales, Profits Were

Maintained

India

OP Maintained Despite Production Cuts by

Korean OEMs

China

Despite the decrease in sales, OP increased

by improving actions

19.2%

19.5%



20.2%

21.7%



21.7%

20.4%



OP Maintained Despite Production Cuts by

Korean OEMs

Despite the decrease in sales, OP increased

by improving actions

110.8 107.2

24/4Q 25/4Q

21.3 20.9

24/4Q 25/4Q

30.7 29.6

24/4Q 25/4Q

6.2 6.4

24/4Q 25/4Q

10.4 10.3

24/4Q 25/4Q

2.3 2.1

24/4Q 25/4Q



1) Overseas: January - December 2025, Japan: April 2025 - March 2026

All Rights Reserved. Copyright © 2025. Nifco Inc. 8



7. FY2025 4Q by Segment (Bed) 1

FY2025 4Q Sales and OPM



Bed:Asia

Bed:Japan

Bed

Bed



(Billions of yen)

Bed:Asia

YoY:Sales -0.4% OP+0.4%

Weakness in Hong Kong, Strength in China

Weakness in Hong Kong, Strength in China

YoY:Sales -0.4% OP+0.4%

Hotel and Export Businesses Performed Well,

While Retail Sales Struggled

37.1 37.0

OPM +0.1pts

24/4Q 25/4Q

5.9 6.0

OPM -0.1pts

24/4Q 25/4Q

17.0 17.2

OPM +0.1pts

OPM -0.1pts

24/4Q 25/4Q

24/4Q 25/4Q

2.8

2.8

19.8

20.1

Hotel and Export Businesses Performed Well,

While Retail Sales Struggled

Bed:Japan

24/4Q 25/4Q

3.1 3.2

24/4Q 25/4Q

OPM +0.1pts

OPM +0.1pts





16.1% 16.2% 14.2% 14.1% 18.4% 18.5%



24/4Q 25/4Q 24/4Q 25/4Q 24/4Q 25/4Q



  1. Overseas: January - December 2025, Japan: April 2025 - March 2026

    All Rights Reserved. Copyright © 2025. Nifco Inc. 9



    8. Installed Value Per Vehicle for FY2025

    Installed Value per Vehicle



    • Domestic average installed value per vehicle is increasing steadily.

    • FY2025 Mass production launch models also show increased installed value per vehicle.

9,623

4,525

3,509

Average installed value per vehicle

(Japan)yen/units (2)



OEM

Model

Previous Model

New Model

8,199

5,739

5,333

CX5

(Japan)

5,500yen 7,500yen 27%

Trail

seeker

(Japan)

New 12,000yen 23%

8,200yen 19,000yen 54%

Lexus ES

(Japan)

SUBARU

MAZDA

7,000yen 12,000yen 33%

RAV4

(Japan)

TOYOTA



Japan

Strategic Product Ratio1

TOYOTA



Land

Cruiser FJ (Thailand)

New

5,200yen 26%

TOYOTA

NISSAN

6,500yen 8,000yen 28%

Sentra

(North America)



Overseas

FY2000 FY2005 FY2010 FY2015 FY2020 FY2025

  1. The ratio of "Environment・Safety・Comfort" products for new model's average installed value per vehicle

  2. The average installed value per vehicle is a reference figure calculated by dividing Nifco's domestic automotive sales

by the actual number of vehicles produced domestically (with March based on an estimate), and does not represent the actual unit price per vehicle.

All Rights Reserved. Copyright © 2025. Nifco Inc. 10



Operating CF decreased YoY due to modification in way of payment to domestic

suppliers.

Ending cash equivalent is at the same level of previous year.

9. CAPEX and Depreciation

Allocate funds with emphasis on cashflow-oriented management



(JPN)

FY2024(Full-Year) FY2025(Full-Year) Change

Plan(FY2025)

CAPEX

Depreciation

R&D

Operating CF

Investment CF

Free CF

Financial CF

Cash equivalent

balance



All Rights Reserved. Copyright © 2025. Nifco Inc. 11



Financial Forecast for the 2026 Financial Year



All Rights Reserved. Copyright © 2025. Nifco Inc. 12



The exchange rate assumption is JPY 153/USD (+3.3 yen).

Despite uncertainty risks stemming from the situation in the Middle East, we expect revenue and profit growth driven by improving actions and the impact of a weaker yen.

10. Overview of FY2026 Consolidated



Despite uncertainty risks, we aim to achieve revenue and profit growth.

FY2024

4Q Cumulative

FY2025

4Q Cumulative

FY2026

4Q Cumulative

YoY

Net Sales

Operating Profit

(OPM)

49.2bn

(13.9%)

48.1bn

(13.6%)

50.8bn

(13.8%)

+5.6%

(+0.2%pts)

Net income1)

44.7bn

34.0bn

34.0bn

±0%

EPS2)

461.95yen

361.44yen

365.10yen

+3.66%

ROE

17.2%

12.0%

12.5%

+0.5%pts

353.0bn

FX assumption

1USD=JPY151.7

352.7bn

1USD=JPY149.7

367.0bn

1USD=JPY153

+4.0%

1USD= JPY+3.3

  1. Net income is net income attributable to parent company

  2. EPS are presented on a pre-share-split basis and do not reflect the stock split with a record date of September 30, 2026.



All Rights Reserved. Copyright © 2025. Nifco Inc. 13



The exchange rate assumption is JPY 153/USD (+3.3 yen), with an impact of +1.1 billion yen.

The impact of tariffs, including price optimization measures, is -0.6 billion yen.

One-off factors include the establishment of a new R&D center in China and temporary costs related to a new factory.

11. FY2026 Consolidated OP (YoY)

Operating Profit Analysis (YoY)



28

481

26

-6

-11

-10

Factors in unit: 0.1 billions of yen



11 508

-11

Increase/ decrease in sales

Increase/ decrease in marginal profit

Tariffs impact

Personnel costs

Other fixed costs

Temporary costs

FX

営業利 益

27/03

Operating Profit 27/03

impact

営業利 益

26/03

Operating Profit 26/03

All Rights Reserved. Copyright © 2025. Nifco Inc. 14



Sales increased across all segments, driven by higher content per vehicle as well as the impact of yen

depreciation.

Operating profit in China turned negative due to the establishment of an R&D center, but this was offset by other regions.

12 .FY2026 Full-Year Forecast (each segment)

Year-on-year comparison by segment and region

FY2025 (4Q Cumulative)

Operating Profit

FY2026 Forecast

Operating Profit

YoY

Operating Profit

Consolidated Plastics

Sales

352.7bn

315.7bn

Europe

North

America

Japan

87.3bn 91.7bn 29.4bn

(OPM)

48.1bn (13.6%)

47.6bn (15.1%)

15.8bn (18.1%)

8.3bn (9.1%)

Asia

107.2bn

20.9bn

(19.5%)

113.0bn

21.6bn

(19.1%)

+5.4%

+3.4%

(-0.4%pts)

China

29.6bn

6.4bn

( )

30.0bn

6.0bn

( )

+1.3%

-6.7%

21.7%

20.0%

(-1.7%pts)

India

10.3bn

2.1bn (20.4%)

11.5bn

2.3bn (20.0%)

+11.7%

+9.5%

(-0.4%pts)

2.6bn (8.8%)

Sales

367.0bn

329.0bn

89.5bn 96.5bn 30.0bn

(OPM)

50.8bn (13.8%)

49.9bn (15.2%)

16.2bn (18.1%)

9.1bn (9.4%)

3.0bn (10.0%)

Sales

+4.0% +4.2% +2.5% +5.2% +2.1%

(OPM)

+5.7%

(+0.2%pts)

+4.7%

(+0.1%pts)

+2.4%

(±0%pts)

+9.1%

(+0.3%pts)

+16.0%

(+1.2%pts)

Bed

37.0bn

6.0bn (16.2%)

38.0bn

6.2bn (16.3%)

+2.8% +3.8%

(+0.1%pts)



All Rights Reserved. Copyright © 2025. Nifco Inc. 15





Forward-looking statements or projections included in this document, including earnings projections, are based on currently available information and certain premises that are judged to be rational at the time of this writing. Actual results may differ greatly from the forecast figures depending on various factors.



All Rights Reserved. Copyright © 2025. Nifco Inc. 16



All Rights Reserved. Copyright © 2025. Nifco Inc.

Attachments

  • Original document
  • Permalink

Disclaimer

Nifco Inc. published this content on May 19, 2026, and is solely responsible for the information contained herein. Distributed via Public Technologies (PUBT), unedited and unaltered, on May 19, 2026 at 00:11 UTC.