Kuraray Co., Ltd. TSE:3405
Kuraray : Earnings Reports (ch8p)
Source: MarketScreener
*CAPEX(acceptance basis) on pages 6 and 17 have been revised. Revisions are underlined.
FY2025 Earnings Presentation (Overview) February 10, 2026
Operating income declined due to negative impacts from inventory valuation differences and a decrease in sales volume. Net income decreased, primarily reflecting the recognition of impairment losses in the Isoprene segment.
FY2025 | FY2024 | Difference | |
Net Sales | 808.4 | 826.9 | (18.4) |
Operating Income | 58.9 | 85.1 | (26.2) |
Ordinary Income | 51.5 | 81.5 | (30.0) |
Net Income Attributable to Owners of the Parent | 7.5 | 31.7 | (24.3) |
Reference | |||
JPY/USD (average) | 150 | 152 | |
JPY/EUR (average) | 169 | 164 | |
Domestic naphtha JPY 1,000/kl | 68 | 75 | |
US natural gas USD/MMBtu | 3.6 | 2.4 | |
Europe natural gas EUR/MWh | 37 | 34 | |
FY2025 Previous Forecast (Nov. 12, 2025) | Difference |
810.0 | (1.6) |
60.0 | (1.1) |
53.0 | (1.5) |
23.0 | (15.5) |
149 |
168 |
68 |
3.5 |
39 |
(Billion yen)
FY2025 Factors Affecting the Change in Operating Income
100.0 (Billion yen)
90.0
85.1
70.0
80.0
50.0
60.0
30.0
40.0
10.0
20.0
(7.2) (3.7) (4.0)
(11.4)
58.9( ) Inventory valuation differences, SG&A etc.
0.0
FY2024 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
Others FY2025
FY2024 | FY2025 | |
JPY/USD (average) | 152 | 150 |
JPY/EUR (average) | 164 | 169 |
FY2024 | FY2025 | |
Domestic naphtha JPY 1,000/kl | 75 | 68 |
US natural gas USD/MMBtu | 2.4 | 3.6 |
Europe natural gas EUR/MWh | 34 | 37 |
Completed
Optimization of production capacity in methacrylate business
Transfer of noncore businesses (Okayama Rinkoh Co., Ltd., Takarazuka Nakayamadai Newtown)
Decided
Expansion of optical-use poval film production lineRestructuring of polyester business
End of production of KURARITYTM and VECSTAR FCCL
Transfer of a methacrylic resin sheet manufacturing subsidiary in China and stamper business
FY2026
Execution of construction work for new EVALTM plant in SingaporeFurther growth of genestar business and dental material business
Decision to increase reactivated carbon production capacity in Europe and the U.S.
Focused allocation of resources to core businesses, and downsize or
withdraw from noncore businesses
Acquisition of Nelumbo Inc.
Co-creation with partner companies for industrialization and social implementation of regenerative medicine
Setting new targets for reducing GHG emissions by 2035 Virtual PPA*1 signed in the U.S.
Acquisition of SBT certification. Initiatives for post-PASSION 2026
Establishment of technology development issues that contribute to GHG emission reductions, and creation of new value indicators combining the Kuraray PSA *3 system and ICP *4
- Three Challenges -
Drive global organizational structure and business process transformation Build a global HR function that contributes to business growth
Challenge for new business models through the use of digital technology and collaboration with other companies
*3 PSA(Portfolio Sustainability Assessment): Product-portfolio metrics established by WBCSD (World Business Council for Sustainable Development)
*4 ICP(Internal Carbon Pricing): A mechanism for creating economic incentives to reduce CO2 emissions and save energy, promoting low-carbon investment and encouraging
climate change response by setting an internal carbon price and using it to calculate the monetary cost of emissions.
yen)
FY2026 Forecast | FY2025 | Variance | FY2026 Previous Forecast (Feb. 12, 2025) | (Billion Variance | ||
Net Sales | 850.0 | 808.4 | 41.6 | 900.0 | (50.0) | |
Operating Income | 70.0 | 58.9 | 11.1 | 110.0 | (40.0) | |
Ordinary Income | 64.0 | 51.5 | 12.5 | |||
Net Income Attributable to Owners of the Parent | 40.0 | 7.5 | 32.5 | 66.0 | (26.0) | |
CAPEX(decision basis) | 75.0 | 101.0 | (26.0) | |||
CAPEX(acceptance basis) | 119.0 | 106.8 | 12.2 | |||
Depreciation and Amortization (incl. amortization of goodwill) | 85.0 | 84.7 | 0.3 | |||
R&D Expenses | 27.0 | 28.4 | (1.4) | |||
Reference | ||||||
JPY/USD (average) | 150 | 150 | 155 | |||
JPY/EUR (average) | 175 | 169 | 160 | |||
Domestic naphtha (JPY 1,000/kl) | 61 | 68 | 75 | |||
US natural gas* USD/MMBtu | 3.8 | 3.6 | ||||
Europe natural gas* EUR/MWh | 37 | 37 | * Assumptions for U.S. and E | urop | ean natural gas are announced from | the 2Q FY2025 results. |
70.0
80.0
50.0
60.0
58.915.8
4.9
1.9
(11.5)
(Billion yen)
70.0
30.0
( ) Depreciations,
( ) Inventory valuation differences,
SG&A etc.
40.0
10.0
20.0
0.0
FY2025 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
Others FY2026
Forecast
FY2025 | FY2026 Forecast | |
JPY/USD (average) | 150 | 150 |
JPY/EUR (average) | 169 | 175 |
FY2025 | FY2026 Forecast | |
Domestic naphtha JPY 1,000/kl | 68 | 61 |
US natural gas USD/MMBtu | 3.6 | 3.8 |
Europe natural gas EUR/MWh | 37 | 37 |
120.0
100.0
80.0
60.0
40.0
20.0
0.0
(Billion yen)
110.08.0
(29.0)
70.0(10.0)
(9.0)
FY2026 Volume Selling Price/
Raw Materials
Others FY2026
Forecast
Previous Forecast
(Feb. 12, 2025)
Product Mix
and Fuel/
Exchange rate
Forecast
FY2026 Previous Forecast (Feb. 2025) | FY2026 Forecast | |
JPY/USD (average) | 155 | 150 |
JPY/EUR (average) | 160 | 175 |
FY2026 Previous Forecast (Feb. 2025) | FY2026 Forecast | |
Domestic naphtha JPY 1,000/kl | 75 | 61 |
US natural gas*2 USD/MMBtu | 3.8 | |
Europe natural gas*2 EUR/MWh | 37 |
*Assumptions for U.S. and European natural gas are announced from 2Q FY25 results.
FY2024 |
7.3% |
¥ 170.3 billion |
4.3% |
FY2025 |
5.1% |
¥ 143.6 billion |
1.0% |
FY2026 Forecast | FY2026 Previous Forecast Feb. 12, 2025 |
6% | 9 |
¥ 155.0 billion | ¥ 186.0 billion |
5% | 9% |
Financial
KPIs
EBITDA Margin reference
20.6%
17.8%18%
21%
*Operating income + depreciation and amortization
Plans to pay a commemorative dividend of ¥10 per year to celebrate the Kuraray's 100th anniversaryDecided to conduct ¥10.0 billion buyback
2025
DividendMaintain and increase dividends per share
¥54(plan)
Breakdown Interim Year-end Normal dividend ¥27 ¥27
Share BuybacksAim for continuous conduct
¥30.0 billion
Total Return Ratio50% or more
628.1% (plan)
2026
plan
¥64(plan)
Breakdown Interim Year-end
Normal dividend ¥27 ¥27
¥10.0 billion* Approx. 74%
Commemorative dividend
¥5 ¥5
Total ¥32 ¥32
* Maximum number of shares : Up to 8.0 million shares (Approx. 2.61% of total outstanding shares, excluding treasury stock)
Maximum value of buyback : Up to ¥10.0 billion
© 2026 KURARAY CO., LTD. All rights reserved. 10
Buyback period : February 12, 2026, to May 31, 2026
10
FY2025
Earnings Presentation (Details ) February 10, 2026
(Billion yen)
FY2025 | FY2024 | Difference | ||||
Net Sales | Operating Income | Net Sales | Operating Income | Net Sales | Operating Income | |
Vinyl Acetate | 404.5 | 62.5 | 414.9 | 87.6 | (10.4) | (25.1) |
Isoprene | 80.4 | (4.9) | 76.4 | (9.5) | 4.0 | 4.6 |
Functional Materials | 206.9 | 10.8 | 208.0 | 12.9 | (1.0) | (2.1) |
Fibers & Textiles | 60.7 | 2.6 | 62.7 | 1.2 | (1.9) | 1.4 |
Trading | 68.8 | 6.0 | 67.6 | 5.9 | 1.1 | 0.1 |
Others | 40.8 | 1.8 | 50.9 | 2.3 | (10.1) | (0.5) |
Elimination & Corporate | (53.7) | (20.1) | (53.5) | (15.4) | (0.2) | (4.7) |
Total | 808.4 | 58.9 | 826.9 | 85.1 | (18.4) | (26.2) |
PVOH resin | Sales volume decreased due to weakened demand, especially in Europe and the United States, and due to the dissipation of the special demand that arose in the previous year to work around logistics disruptions to Europe. Profit was impacted by the rising raw material and fuel prices. |
Optical-use poval film | Sales volume increased on the back of Chinese government measures to support home appliance replacement and demand for TV replacement ahead of international sports events. Inventory valuation differences had a negative impact on profit. |
Advanced Interlayer Solutions | Although sales of SentryGlas remained favorable, especially in the Americas, the competitive environment for PVB film has intensified, particularly in Europe and Asia. As a result, sales volume has decreased for both construction and automotive applications. |
Water-soluble PVOH film MonoSol | Sales volume increased due to higher demand for soluble-unit-dose detergent. |
EVAL | Although sales volume for food packaging applications did not increase as much as assumed in Europe and Asia, automotive applications held steady, resulting in an increase in the overall sales volume. Profit, however, was negatively affected by inventory valuation differences and rising raw material and fuel prices. |
(Billion yen)
FY2024 | FY2025 | Difference | |
Net Sales | 414.9 | 404.5 | (10.4) |
Operating Income | 87.6 | 62.5 | (25.1) |
90.0
70.0
Sales volume did not increase due to the European economic stagnation and other factors, and overall segment income decreased due to the negative impact of inventory valuation differences and higher raw material and fuel prices.
Main reason of increase/ decrease
Factors Affecting the Change in Operating Income
(Billion yen)
40.0
20.0
0.0
(4.7)
62.5
(5.6)
60.0
(4.9)
(9.8)
80.0
87.6
100.0
50.0
30.0
10.0
FY2024 Volume Selling Price/
Product Mix
Raw Materials
and Fuel/ Exchange rate
Others FY2025
Isoprene Chemicals and Elastomers | As a result of a pull-forward in demand in the first half of the year caused by U.S. tariff policies in addition to stagnant demand for construction applications in China, isoprene chemicals experienced a period of adjustment from the third quarter onward. In addition, elastomers faced intensified competition with Asian competitors in the European market and other regions due to U.S. tariff policies despite an increase in sales volume. |
GENESTAR | Sales volume increased due to expanded sales for both electric and electronic applications and automotive applications. |
(Billion yen)
FY2024 | FY2025 | Difference | |
Net Sales | 76.4 | 80.4 | 4.0 |
Operating Income | (9.5) | (4.9) | 4.6 |
Factors Affecting the Change in Operating Income
(1.0)
0.0
(2.0)
(4.0)
(6.0)
(8.0)
(10.0)
(Billion yen)
(3.0)
(5.0)
1.1
Main reason of increase/ decrease | Overall segment income increased thanks to the stabilization of operations at the Thai base, which was also leveraged to contribute to sales expansion. |
1.1 0.5 (4.9)
(7.0)
1.9
(9.0)
(9.5)
FY2024 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
Others FY2025
Methacrylate | Sales volume fell due to temporary production difficulties in addition to reduced production capacity for methyl methacrylate and some downstream products from July 2025. |
Medical | Sales of cosmetic dental materials, mainly in Europe and the U.S., remained brisk. We continued strengthening marketing aimed at expanding sales. |
Environmental Solutions | Although the sales volume of activated carbon increased, mainly for drinking water application, a trend has emerged among some customers of revising purchasing timing due to U.S. tariff policies and an uncertain economic outlook, resulting in sales volume failing expectation. In addition, the diatomite and perlite business were transferred in December 2024, resulting in a decrease in sales. Profit was negatively impacted by a cold wave and production difficulties in the United States. |
(Billion yen)
FY2024 | FY2025 | Difference | |
Net Sales | 208.0 | 206.9 | (1.0) |
Operating Income | 12.9 | 10.8 | (2.1) |
14.0
12.0
10.0
8.0
6.0
4.0
2.0
0.0
Factors Affecting the Change in Operating Income
12.9
(0.3)
0.4
(0.8)
10.8
(1.5)
Main reason of increase/ decrease | Overall segment income decreased due in part to the negative effects of a cold wave in the U.S. and production difficulties. |
(Billion yen)
FY2024 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
Others FY2025
(Billion yen)
FY2024 | FY2025 | Difference | |
Net Sales | |||
Operating Income |
4.0
3.5
3.0
2.5
2.0
1.5
1.0
0.5
0.0
Factors Affecting the Change in Operating Income
0.8
0.6
1.0
(0.9)
2.6
1.2
CLARINO | Although the performance of shoes applications remained steady due to the effects of new recruitment efforts, sales volume decreased, especially for luxury and automotive applications due in part to the effects of production adjustments in EVs, stagnant demand in the European market, and slowing growth in the Chinese economy. |
Fibers and Industrial Materials | Sales in Europe for construction material applications remained weak, but the sales composition continued to improve due in part to expanded sales of the liquid crystal polymer fiber VECTRAN . |
Main reason of increase/ decrease | Despite impacts from the European economic slowdown and EV production adjustments, overall segment income increased due to contributions from improvements in sales composition and other factors. |
(Billion yen)
FY2024 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
Others FY2025
(Billion yen)
FY2025 | FY2024 | Difference | |
Operating CF | 98.6 | 138.3 | (39.7) |
Investing CF* | (98.1) | (76.0) | (22.1) |
Free CF* | 0.5 | 62.3 | (61.8) |
CAPEX(acceptance basis) | 106.8 | 84.3 | 22.6 |
Depreciation and Amortization (incl. amortization of goodwill) | 84.7 | 85.2 | (0.5) |
R&D Expenses | 28.4 | 25.7 | 2.7 |
* Cash flows from investing activities and free cash flow exclude net cash used in fund management and M&A.
(Billion yen)
Dec. 31, 2025 | Dec. 31, 2024 | Difference |
Current Assets 578.4 | 565.3 | 13.1 |
Non-current 725.1 Assets | 726.0 | (0.9) |
Total Assets 1,303.5 | 1,291.2 | 12.3 |
Dec. 31, 2025 | Dec. 31, 2024 | |
JPY/USD (end of period) | 157 | 158 |
JPY/EUR (end of period) | 184 | 165 |
(Billion yen)
Dec. 31, 2025 | Dec. 31, 2024 | Difference | |
Current Liabilities | 228.2 | 198.2 | 30.0 |
Non-current Liabilities | 320.1 | 311.2 | 8.9 |
Total Liabilities | 548.3 | 509.4 | 38.9 |
Net Assets | 755.2 | 781.8 | (26.6) |
Total Liabilities and Net Assets | 1,303.5 | 1,291.2 | 12.3 |
Equity Ratio | 57.0% | 59.2% | (2.2)% |
Dec. 31, 2025 | Dec. 31, 2024 | ||
JPY/USD (end of period) | 157 | 158 | |
JPY/EUR (end of period) | 184 | 165 | |
(Billion yen)
FY2026 Forecast | FY2025 | Difference | ||||
Net Sales | Operating Income | Net Sales | Operating Income | Net Sales | Operating Income | |
Vinyl Acetate | 420.0 | 63.0 | 404.5 | 62.5 | 15.5 | 0.5 |
Isoprene | 93.0 | 3.0 | 80.4 | (4.9) | 12.6 | 7.9 |
Functional Materials | 222.0 | 14.5 | 207.8 | 8.9 | 14.2 | 5.6 |
Fibers & Textiles | 63.0 | 4.5 | 60.7 | 2.6 | 2.3 | 1.9 |
Trading | 70.0 | 6.5 | 68.8 | 6.0 | 1.2 | 0.5 |
Others | 41.0 | 1.0 | 39.9 | 3.7 | 1.1 | (2.7) |
Elimination & Corporate | (59.0) | (22.5) | (53.7) | (20.1) | (5.3) | (2.4) |
Total | 850.0 | 70.0 | 808.4 | 58.9 | 41.6 | 11.1 |
*From FY2026, the segment classification of the Electronics Materials Promotion Division is changed from "Others" to "Functional Materials." Accordingly, figures presented under result for FY2025 reflect this change.
Vinyl Acetate
8.7
1.3
62.5 (1.0)
63.0
(8.5)
80.0
70.0
60.0
( ) : Inventory valuation differences, Repair costs etc.
50.0
40.0
30.0
20.0
10.0
0.0
FY2025 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
(Billion yen)
Others FY2026 Forecast
Isoprene
3.6
3.0
0.7
1.4
2.3
(4.9)
(+) : Depreciation
4.0
3.0
2.0
1.0
0.0
(1.0)
(2.0)
(3.0)
(4.0)
(5.0)
(6.0)
FY2025 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
(Billion yen)
Others FY2026 Forecast
Functional Materials Fibers & Textiles
3.2
(Billion yen) (Billion yen)
16.0
14.0
12.0
10.0
8.0
6.0
4.0
2.0
6.0
1.3
(0.2)
4.5
(0.3)
1.2
2.6
5.0
4.0
3.0
2.0
1.0
0.0
FY2025 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
Others FY2026 Forecast
0.0
0.2
14.5
(1.5)
3.7
8.9
FY2025 Volume Selling Price/
Product Mix
Raw Materials and Fuel/ Exchange rate
Others FY2026 Forecast
Ref.
Net Sales and Operating Income by Segment (vs. Previous Forecast)
(Billion yen)
FY2026 Forecast | FY2026 Previous Forecast (As of Feb. 12, 2025) | Difference | ||||
Net Sales | Operating Income | Net Sales | Operating Income | Net Sales | Operating Income | |
Vinyl Acetate | 420.0 | 63.0 | 438.0 | 89.0 | (18.0) | (26.0) |
Isoprene | 93.0 | 3.0 | 95.0 | 0.0 | (2.0) | 3.0 |
Functional Materials | 222.0 | 14.5 | 230.0 | 25.0 | (8.0) | (10.5) |
Fibers & Textiles | 63.0 | 4.5 | 70.0 | 7.0 | (7.0) | (2.5) |
Trading | 70.0 | 6.5 | 75.0 | 7.0 | (5.0) | (0.5) |
Others | 41.0 | 1.0 | 39.5 | 2.0 | 1.5 | (1.0) |
Elimination & Corporate | (59.0) | (22.5) | (47.5) | (20.0) | (11.5) | (2.5) |
Total | 850.0 | 70.0 | 900.0 | 110.0 | (50.0) | (40.0) |
*From FY2026, the segment classification of the Electronics Materials Promotion Division is changed from "Others" to "Functional Materials." Accordingly, figures presented under previous forecast for FY2026 reflect this change.
(Billion yen)
FY2026 Forecast | FY2025 | Difference | |||||||
1H | 2H | FY | 1H | 2H | FY | 1H | 2H | FY | |
Net Sales | 410.0 | 440.0 | 850.0 | 400.0 | 408.5 | 808.4 | 10.0 | 31.5 | 41.6 |
Operating Income | 24.0 | 46.0 | 70.0 | 26.3 | 32.6 | 58.9 | (2.3) | 13.4 | 11.1 |
Ordinary Income | 21.0 | 43.0 | 64.0 | 21.3 | 30.2 | 51.5 | (0.3) | 12.8 | 12.5 |
Net Income Attributable to Owners of the Parent | 13.0 | 27.0 | 40.0 | 14.0 | (6.6) | 7.5 | (1.0) | 33.6 | 32.5 |
FY2025
(Billion yen) Difference
Vinyl Acetate
Isoprene
Functional Materials Fibers & Textiles
Trading
Others
Elimination & Corporate
Total
1H 205.0 44.031.0 | 32.0 | 63.0 | 29.8 | 31.0 | 60.7 | 1.2 | 1.0 | 2.3 |
34.0 | 36.0 | 70.0 | 33.9 | 34.9 | 68.8 | 0.1 | 1.1 | 1.2 |
17.0 | 24.0 | 41.0 | 21.7 | 18.2 | 39.9 | (4.7) | 5.8 | 1.1 |
(27.0) | (32.0) | (59.0) | (26.8) | (26.9) | (53.7) | (0.2) | (5.1) | (5.3) |
410.0 | 440.0 | 850.0 | 400.0 | 408.5 | 808.4 | 10.0 | 31.5 | 41.6 |
1H
202.9
39.9
98.6
2H
201.6
40.4
109.3
FY
404.5
80.4
207.8
1H
2.1
4.1
7.4
2H
13.4
8.6
6.7
FY
15.5
12.6
14.2
*From FY2026, the segment classification of the Electronics Materials Promotion Division is changed from "Others" to "Functional Materials." Accordingly, figures presented under result for FY2025 reflect this change.
(Billion yen)
FY2026 Forecast | FY2025 | Difference | |||||||
1H | 2H | FY | 1H | 2H | FY | 1H | 2H | FY | |
Vinyl Acetate | 22.0 | 41.0 | 63.0 | 29.9 | 32.7 | 62.5 | (7.9) | 8.3 | 0.5 |
Isoprene | 1.5 | 1.5 | 3.0 | (1.3) | (3.6) | (4.9) | 2.8 | 5.1 | 7.9 |
Functional Materials | 6.0 | 8.5 | 14.5 | 1.7 | 7.2 | 8.9 | 4.3 | 1.3 | 5.6 |
Fibers & Textiles | 1.5 | 3.0 | 4.5 | (0.1) | 2.7 | 2.6 | 1.6 | 0.3 | 1.9 |
Trading | 3.0 | 3.5 | 6.5 | 3.0 | 3.0 | 6.0 | 0.0 | 0.5 | 0.5 |
Others | 0.0 | 1.0 | 1.0 | 1.9 | 1.8 | 3.7 | (1.9) | (0.8) | (2.7) |
Elimination & Corporate | (10.0) | (12.5) | (22.5) | (8.9) | (11.2) | (20.1) | (1.1) | (1.3) | (2.4) |
Total | 24.0 | 46.0 | 70.0 | 26.3 | 32.6 | 58.9 | (2.3) | 13.4 | 11.1 |
*From FY2026, the segment classification of the Electronics Materials Promotion Division is changed from "Others" to "Functional Materials." Accordingly, figures presented under result for FY2025 reflect this change.
(Billion yen)
FY2024 | FY2025 | |||||||||
1Q | 2Q | 3Q | 4Q | FY | 1Q | 2Q | 3Q | 4Q | FY | |
Vinyl Acetate | 99.0 | 109.8 | 106.7 | 99.4 | 414.9 | 100.4 | 102.5 | 98.5 | 103.1 | 404.5 |
Isoprene | 17.2 | 20.4 | 18.5 | 20.3 | 76.4 | 19.7 | 20.3 | 18.6 | 21.9 | 80.4 |
Functional Materials | 48.7 | 54.0 | 49.6 | 55.7 | 208.0 | 47.6 | 50.5 | 50.4 | 58.4 | 206.9 |
Fibers & Textiles | 13.8 | 17.4 | 15.0 | 16.5 | 62.7 | 13.4 | 16.3 | 14.0 | 17.0 | 60.7 |
Trading | 15.3 | 16.9 | 16.0 | 19.4 | 67.6 | 16.7 | 17.2 | 15.1 | 19.7 | 68.8 |
Others | 11.7 | 13.3 | 12.1 | 13.8 | 50.9 | 11.1 | 11.0 | 9.8 | 8.9 | 40.8 |
Elimination & Corporate | (13.6) | (12.8) | (14.2) | (12.9) | (53.5) | (14.1) | (12.7) | (12.9) | (14.0) | (53.7) |
Total | 192.2 | 219.0 | 203.6 | 212.1 | 826.9 | 194.8 | 205.2 | 193.5 | 215.0 | 808.4 |
(Billion yen)
FY2024 | FY2025 | |||||||||
1Q | 2Q | 3Q | 4Q | FY | 1Q | 2Q | 3Q | 4Q | FY | |
Vinyl Acetate | 24.8 | 19.1 | 26.7 | 17.0 | 87.6 | 15.9 | 14.0 | 18.7 | 14.0 | 62.5 |
Isoprene | 0.0 | (4.0) | (1.5) | (3.9) | (9.5) | 2.8 | (4.1) | (0.9) | (2.7) | (4.9) |
Functional Materials | 3.2 | 3.2 | 2.8 | 3.6 | 12.9 | 2.0 | 0.9 | 3.4 | 4.5 | 10.8 |
Fibers & Textiles | (0.2) | 1.0 | 1.5 | (1.0) | 1.2 | (0.6) | 0.5 | 1.4 | 1.3 | 2.6 |
Trading | 1.3 | 1.4 | 1.4 | 1.8 | 5.9 | 1.4 | 1.7 | 1.2 | 1.8 | 6.0 |
Others | 0.4 | 0.5 | 1.0 | 0.4 | 2.3 | 0.1 | 0.6 | 0.7 | 0.3 | 1.8 |
Elimination & Corporate | (0.8) | (4.5) | (3.3) | (6.8) | (15.4) | (3.0) | (5.9) | (4.4) | (6.8) | (20.1) |
Total | 28.8 | 16.7 | 28.5 | 11.2 | 85.1 | 18.7 | 7.6 | 20.1 | 12.5 | 58.9 |
Ref.
Net Sales and Operating Income by Segment (vs. Previous Forecast)
(Billion yen)
FY2025 | FY2025 Previous Forecast (As of Nov. 12, 2025) | Difference | ||||
Net Sales | Operating Income | Net Sales | Operating Income | Net Sales | Operating Income | |
Vinyl Acetate | 404.5 | 62.5 | 408.0 | 64.0 | (3.5) | (1.5) |
Isoprene | 80.4 | (4.9) | 81.0 | (5.5) | (0.6) | 0.6 |
Functional Materials | 206.9 | 10.8 | 207.0 | 10.5 | (0.1) | 0.3 |
Fibers & Textiles | 60.7 | 2.6 | 62.0 | 2.0 | (1.3) | 0.6 |
Trading | 68.8 | 6.0 | 67.0 | 6.0 | 1.8 | 0.0 |
Others | 40.8 | 1.8 | 42.0 | 1.0 | (1.2) | 0.8 |
Elimination & Corporate | (53.7) | (20.1) | (57.0) | (18.0) | 3.3 | (2.1) |
Total | 808.4 | 58.9 | 810.0 | 60.0 | (1.5) | (1.1) |
yen
loss
Approximate impact on operating income
Billion profit, ()
FY2025 1H | FY2025 2H | FY2025 | |||||||
Regular maintenance cost | Operation suspension cost | Inventory valuation differences | Total | Regular maintenance cost | Operation suspension cost | Inventory valuation differences | Total | Total | |
Vinyl Acetate | (2.0) | (2.0) | (3.0) | (7.0) | (0.5) | 2.0 | 3.0 | 4.5 | (2.5) |
Isoprene | (2.0) | 0.0 | 0.5 | (1.5) | 0.0 | 0.0 | (1.0) | (1.0) | (2.5) |
Functional Materials | (0.5) | (2.0) | 0.0 | (2.5) | 0.0 | 0.0 | 0.5 | 0.5 | (2.0) |
Fibers & Textiles | 0.0 | 0.0 | (0.5) | (0.5) | 0.0 | 0.0 | 0.5 | 0.5 | 0.0 |
Total | (4.5) | (4.0) | (3.0) | (11.5) | (0.5) | 2.0 | 3.0 | 4.5 | (7.0) |
Ref.
Modeling Tool
© 2026 KURARAY CO., LTD. All rights reserved.