Ube CorporationTSE: 4208

Consolidated Financial Report for the First Half Ended September 30, 2025

· Issued by Ube Corporation


Consolidated Financial Report for the First Half Ended September 30, 2025

November 7, 2025

Company name: UBE Corporation Representative: Yuki Nishida,

President and Representative Director

Security code: 4208 (shares listed on Prime Section of Tokyo Stock Exchange)

URL: https://www.ube.com

Contact: Shuko Horie, General Manager of Corporate Communications Dept.

Tel: +81-3-5419-6110

(Amounts rounded to the nearest million yen)

1. Consolidated Financial Results for the First Half Ended September 30, 2025

(From April 1, 2025 to September 30, 2025)

  1. Consolidated Operating Results (% indicates the rate of increase / decrease to the same period of previous year)

    Net sales

    Operating profit

    Ordinary profit

    Profit attributable to owners of parent

    April - September 2025

    212,704

    (12.5)%

    8,250

    36.4%

    15,912

    737.9%

    10,886

    -

    April - September 2024

    243,039

    11.4%

    6,049

    15.9%

    1,899

    (83.2)%

    318

    (96.5)%

    (Note) Comprehensive Income:

    From April 1, 2025 to September 30, 2025:

    18,153 Million Yen

    -

    From April 1, 2024 to September 30, 2024:

    (2,979) Million Yen

    -

    Net income per share (Yen)

    Diluted net income per share (Yen)

    April - September 2025

    112.08

    112.06

    April - September 2024

    3.28

    3.27

  2. Consolidated Financial Position

Total assets

Net assets

Shareholders' equity ratio (%)

September 30, 2025

865,834

424,139

47.0

March 31, 2025

865,669

412,013

45.6

(Reference) Shareholders' equity: As of September 30, 2025: 406,685 Million Yen

As of March 31, 2025: 395,078 Million Yen [Shareholders' equity = Net assets - Share acquisition rights - Non-controlling interests]

2. Cash Dividends

Cash dividends per share (Yen)

First quarter

Second quarter

Third quarter

Year end

Annual

April 2024 - March 2025

-

55.00

-

55.00

110.00

April 2025 - March 2026

-

55.00

April 2025 - March 2026 (Forecast)

-

55.00

110.00

(Note) Revision of the latest forecast of cash dividends: No

  1. Forecast of Consolidated Financial Results for the Fiscal Year Ending March 31, 2026

    (From April 1, 2025 to March 31, 2026)

    (% indicates the rate of increase / decrease to the same period of previous year)

    Net sales

    Operating profit

    Ordinary profit

    Profit attributable to owners of parent

    Net income per share(Yen)

    April 2025 - March 2026

    490,000

    0.7%

    25,000

    38.5%

    37,500

    67.6%

    27,500

    -

    283.15

    (Note) Revision of the latest forecast of consolidated financial results: No

    (Notes)
    1. Significant changes in the scope of consolidation during the first half ended September 30, 2025: Yes Newly included: 11

      URETHANE SYSTEMS USA LLC and 10 other companies

      (Note) For more details, please refer to "5. Consolidated Financial Statements (4) Notes to Consolidated Financial Statements (Significant changes in scope of consolidation during the first half ended September 30, 2025)".

    2. Adoption of special accounting methods for presenting consolidated financial statements: Yes

      (Note) For more details, please refer to "5. Consolidated Financial Statements (4) Notes to Consolidated Financial Statements (Application of the specific accounting methods for preparing the consolidated financial statements)".

    3. Changes in accounting policies applied, changes in accounting estimates and retrospective restatement Changes in accounting policies applied due to revisions of accounting standards: No

      Changes in accounting policies other than the above: No Changes in accounting estimates: No

      Retrospective restatement: No

    4. Number of shares outstanding (common stock)

      September 30, 2025

      March 31, 2025

      Numbers of shares outstanding at period end

      106,200,107

      106,200,107

      Numbers of shares of treasury stock at period end

      9,060,001

      9,079,297

      April - September 2025

      April - September 2024

      Weighted-average number of shares outstanding during period

      97,128,995

      97,083,989

      (Information regarding review procedures)

      The financial information contained in this report is not subject to review procedures by independent auditors.

      (Cautionary statement on forward-looking statements)

      The performance forecast and other forward-looking statements contained in this document and the attached materials have been prepared based on certain assumptions which are judged to be reasonable at this point. These statements are not intended as a guarantee of future performance. They may be substantially different from the actual performance because of various factors such as economic conditions in key markets, supply and demand of products, the prices of raw material and fuel, interest rates, and exchange rates.

  2. Qualitative Information on Operating Results
    1. Overview of Operating Results

      During the first half ended September 30, 2025, net sales decreased due to sluggish sales of nylon polymers, caprolactam, etc. in the Polymers & Chemicals Segment, as well as the exclusion of the Steel Products Business from the scope of consolidation following the transfer of its management rights to another company in the third quarter of the previous fiscal year in the Machinery segment.

      Operating profit increased due to decline in raw material prices of elastomers and the absence of large-scale biennial maintenance of the ammonia product factory in the Polymers & Chemicals Segment, despite weak sales in the High Performance Urethane Segment, the Pharmaceutical Segment, the Machinery Segment, and the Specialty Products Segment.

      Ordinary profit increased, mainly due to an increase in operating profit, the absence of share of loss of entities accounted for using equity method recorded in the first half of the previous fiscal year following the decision to dissolve an equity-method affiliate in the Elastomer Business, and an improvement in foreign exchange gains.

      Profit attributable to owners of parent increased in line with the rise in ordinary profit.

      As a result, the Company Group reports its consolidated results during the current term as follows:

      (Billions of yen)

      Item

      Net sales

      Operating profit

      Ordinary profit

      Profit attributable to owners of parent

      April - September 2025 ①

      212.7

      8.3

      15.9

      10.9

      April - September 2024 ②

      243.0

      6.0

      1.9

      0.3

      Difference ① - ②

      (30.3)

      2.2

      14.0

      10.6

      Percentage change

      (12.5)%

      36.4%

      737.9%

      -

      Overview by Segment

      Net sales

      (Billions of yen)

      Segment

      April - September 2024

      ①

      April - September 2025

      ②

      Difference

      ② - ①

      Percentage Change

      Specialty Products

      31.7

      29.8

      (1.9)

      (5.9)%

      High Performance Urethane

      7.4

      17.0

      9.7

      131.4%

      Pharmaceutical

      15.9

      10.5

      (5.4)

      (33.9)%

      Polymers & Chemicals

      137.8

      118.5

      (19.2)

      (14.0)%

      Machinery

      43.0

      29.8

      (13.3)

      (30.8)%

      Others

      20.7

      16.7

      (4.0)

      (19.3)%

      Adjustment

      (13.3)

      (9.6)

      3.7

      -

      Total

      243.0

      212.7

      (30.3)

      (12.5)%

      Operating profit

      (Billions of yen)

      Segment

      April - September 2024

      ①

      April - September 2025

      ②

      Difference

      ② - ①

      Percentage Change

      Specialty Products

      5.0

      4.3

      (0.7)

      (14.3)%

      High Performance Urethane

      0.8

      (0.6)

      (1.3)

      -

      Pharmaceutical

      0.7

      (0.5)

      (1.2)

      -

      Polymers & Chemicals

      (2.5)

      4.2

      6.7

      -

      Machinery

      3.0

      1.9

      (1.1)

      (36.6)%

      Others

      1.0

      1.0

      0.0

      0.8%

      Adjustment

      (1.9)

      (2.1)

      (0.1)

      -

      Total

      6.0

      8.3

      2.2

      36.4%

      (Note1) Starting from the fiscal year ending March 2026, the segments have been revised from the previous four segments of "Specialty Products," "Polymers & Chemicals," "Machinery," and "Others" to six segments of "Specialty Products," "High Performance Urethane," "Pharmaceutical," "Polymers & Chemicals," "Machinery," and "Others." The results for the first half of the fiscal year ended March 2025 are figures reflecting the segment reclassification.

      (Note2) Adjustment for operating profit includes corporate expenses (general expenses that are not distributed to each reportable segment) and internal transactions between the segments.

      Specialty Products - Decreases in both net sales and operating profit

      The Polyimide Business recorded a decrease in net sales due to the impact of reduced smartphone sales and customer inventory adjustments on the varnish business in the first quarter, despite recovery trends of varnish in the second quarter and continued strong film sales.

      The Separation Membrane Business recorded a decrease in net sales, despite the continued medium- to longterm growth trend in demand for CO2 separation membranes for biomethane production, because of the inventory adjustments by some customers and other factors.

      The Ceramics Business recorded a decrease in net sales due to sluggish sales of products for bearings and substrates resulting from the slowdown in growth in the electric vehicle market.

      The Separators Business recorded an increase in net sales due to an increase in sales volume in line with an increase in demand for products for hybrid vehicles.

      The Specialty Products Segment as a whole recorded decreases in both net sales and operating profit due to weak performance of polyimide, separation membranes, and ceramics despite solid performance of separators.

      High Performance Urethane - Increase in net sales and decrease in operating profit

      The Urethane Systems Business recorded an increase in net sales, resulting from its acquisition from Germany's LANXESS on April 1, 2025. As the companies operating this business have a December fiscal year-end, their performance for the April-June period has been reflected in the consolidated results of the second quarter of this fiscal year. Sales of products were strong, particularly in the U.S. market.

      The High-Performance Coatings Business recorded a decrease in net sales due to sluggish sales of the products in the overseas market.

      The High Performance Urethane Segment as a whole recorded an increase in net sales but a decrease in operating profit. This is due to sluggish sales in the High-Performance Coatings Business and costs related to post-merger integration (PMI) in the Urethane Systems Business, despite the effect of increased net sales of the Urethane Systems Business.

      Pharmaceutical - Decreases in both net sales and operating profit

      The Pharmaceutical Business recorded decreases in both net sales and operating profit due to a decrease in sales volume of the contract pharmaceuticals business.

      Polymers & Chemicals - Decrease in net sales and increase in operating profit

      • Performance Polymers & Chemicals Business

        The Composites Business recorded an increase in net sales due to an increase in sales volume resulting from a recovery trend in domestic demand for products for automobiles and the contribution of a European material recycled plastic manufacturer acquired in the third quarter of the previous fiscal year.

        The Nylon Polymer Business recorded a decrease in net sales mainly due to weak demand for nylon film for food packaging overseas, resulting in decreases in sales volume and selling prices.

        The Caprolactam & Ammonium Sulfate Business recorded a decrease in net sales due to a decrease in sales volume and a decline in selling prices caused by intensifying competition.

        The Industrial Chemicals Business recorded an increase in net sales due to higher sales volume resulting from the absence of large-scale biennial maintenance at the ammonia product factory.

      • The Elastomer Business recorded a decrease in net sales, mainly due to lower product market prices, which followed the falling prices of raw materials such as butadiene, despite solid product sales.

      • The Polymers & Chemicals Segment as a whole recorded a decrease in net sales and an increase in operating profit despite sluggish sales of nylon polymers, caprolactam, etc. thanks to the absence of large-scale biennial maintenance at the ammonia plant and a decline in raw material prices of elastomers.

      Machinery - Decreases in both net sales and operating profit

      The Molding Machine Business recorded an increase in net sales due to robust sales of products for the automobile industry and strong performance of after-sales services.

      The Industrial Machines Business recorded a decrease in net sales due to fewer large projects in product sales compared to the same period of the previous fiscal year, while performance of after-sales services was strong. The Machinery Segment as a whole recorded decreases in both net sales and operating profit because of the transfer of management rights of the Steel Products Business to another company in the third quarter of the previous fiscal year and sluggish product sales in the Industrial Machines business.

      Others - Decrease in net sales and increase in operating profit

      The Others Segment recorded a decrease in net sales as prices of electricity sold declined in line with the fall in coal prices in the Power Producer Business. However, operating profit remained at the same level as the same period of the previous fiscal year due to the absence of large-scale biennial maintenance at the in-house power plant.

      Cement-related Business (Equity-Method Affiliate "Mitsubishi UBE Cement Corporation")

      Although the domestic cement business showed steady performance thanks to the price adjustment that took effect in April 2025, share of profit of entities accounted for using equity method relating to the Cement-related business decreased due mainly to large-scale biennial maintenance implemented at the IPP power plant in the environment and energy business and a decrease in the sales volume of ready-mixed concrete in the overseas (North America) market.

    2. Overview of Financial Condition for the First Half of the Fiscal Year Total Assets

      Total assets increased by 165 million yen compared to the end of the previous fiscal year, to 865,834

      million yen. This is mainly due to increases in property, plant and equipment and intangible assets despite decreases in cash and deposits and investment securities.

      Liabilities

      Liabilities decreased by 11,961 million yen compared to the end of the previous fiscal year, to 441,695 million yen. This is mainly due to decreases in interest-bearing debt and other current liabilities.

      Net assets

      Net assets increased by 12,126 million yen compared to the end of the previous fiscal year, to 424,139 million yen. This was mainly due to an increase in retained earnings as profit attributable to owners of parent exceeded the amount of dividend payout and increases in both valuation difference on available-for-sale securities and foreign currency translation adjustment.

      As a result, shareholders' equity ratio increased by 1.4 to 47.0%, compared to the end of the previous fiscal year.

    3. Explanation Regarding Forecasts of Consolidated Results and Forward-Looking Information

      There have been no changes to the consolidated earnings forecast announced on May 12, 2025. However, the forecast for each segment has been revised as follows, taking into account recent market conditions.

      (Reference) Consolidated Net Sales and Operating Profit by Segment for the Fiscal Year ending March 2026

      (Unit: Billions of yen)

      Item

      Segment

      Fiscal Year Ending March 2026

      The Previous Fiscal Year ended March

      2025

      Previous

      Forecast (A)

      Revised

      Forecast (B)

      Change (B)-(A)

      Result

      Net Sales

      Specialty Products

      71.0

      69.0

      (2.0)

      66.2

      High Performance Urethane

      51.0

      50.5

      (0.5)

      15.6

      Pharmaceutical

      24.0

      23.0

      (1.0)

      31.5

      Polymers & Chemicals

      257.0

      257.0

      0.0

      273.6

      Machinery

      76.0

      74.0

      (2.0)

      86.9

      Others

      35.5

      35.5

      0.0

      39.2

      Adjustment

      (24.5)

      (19.0)

      5.5

      (26.1)

      Total

      490.0

      490.0

      0.0

      486.8

      Operating Profit

      Specialty Products

      13.5

      12.5

      (1.0)

      11.7

      High Performance Urethane

      2.0

      1.0

      (1.0)

      (0.2)

      Pharmaceutical

      1.0

      0.0

      (1.0)

      1.2

      Polymers & Chemicals

      6.0

      9.5

      3.5

      (0.7)

      Machinery

      6.5

      6.5

      0.0

      7.9

      Others

      2.0

      1.5

      (0.5)

      2.1

      Adjustment

      (6.0)

      (6.0)

      0.0

      (3.8)

      Total

      25.0

      25.0

      0.0

      18.0

      Note: The above earnings forecasts are based on certain assumptions judged to be reasonable by the Company when preparing this document. Actual results can differ from forecasts, due to changes in a wide variety of conditions.

  3. Consolidated Financial Statements
    1. Consolidated Balance Sheets

      (Millions of yen)

      As of March 31, 2025

      As of September 30, 2025

      Assets

      Current assets

      Cash and deposits

      115,969

      44,709

      Notes and accounts receivable - trade, and contract assets

      106,617

      96,369

      Merchandise and finished goods

      57,697

      66,279

      Work in process

      26,136

      31,827

      Raw materials and supplies

      38,156

      38,383

      Other

      13,939

      13,325

      Allowance for doubtful accounts

      (137)

      (130)

      Total current assets

      358,377

      290,762

      Non-current assets

      Property, plant and equipment

      Buildings and structures, net

      51,814

      60,827

      Machinery, equipment and vehicles, net

      72,314

      78,622

      Land

      37,431

      40,907

      Other, net

      61,142

      71,293

      Total property, plant and equipment

      222,701

      251,649

      Intangible assets

      Goodwill

      2,418

      42,171

      Other

      9,244

      13,932

      Total intangible assets

      11,662

      56,103

      Investments and other assets

      Investment securities

      225,502

      218,606

      Other

      47,420

      48,698

      Allowance for doubtful accounts

      (217)

      (216)

      Total investments and other assets

      272,705

      267,088

      Total non-current assets

      507,068

      574,840

      Deferred assets

      224

      232

      Total assets

      865,669

      865,834

      (Millions of yen)

      As of March 31, 2025

      As of September 30, 2025

      Liabilities

      Current liabilities

      Notes and accounts payable - trade

      48,258

      52,113

      Short-term borrowings

      70,838

      63,984

      Commercial papers

      8,996

      -

      Current portion of bonds payable

      10,000

      10,000

      Income taxes payable

      4,427

      4,600

      Provision for bonuses

      4,600

      5,082

      Other provisions

      671

      661

      Other

      49,929

      39,250

      Total current liabilities

      197,719

      175,690

      Non-current liabilities

      Bonds payable

      80,000

      90,000

      Long-term borrowings

      155,646

      152,508

      Provisions

      2,405

      3,541

      Retirement benefit liability

      4,711

      5,232

      Asset retirement obligations

      1,220

      1,753

      Other

      11,955

      12,971

      Total non-current liabilities

      255,937

      266,005

      Total liabilities

      453,656

      441,695

      Net assets

      Shareholders' equity

      Share capital

      58,435

      58,435

      Capital surplus

      40,363

      40,360

      Retained earnings

      260,914

      266,458

      Treasury shares

      (21,486)

      (21,440)

      Total shareholders' equity

      338,226

      343,813

      Accumulated other comprehensive income

      Valuation difference on available-for-sale securities

      7,555

      10,337

      Deferred gains or losses on hedges

      12

      22

      Foreign currency translation adjustment

      41,331

      45,209

      Remeasurements of defined benefit plans

      7,954

      7,304

      Total accumulated other comprehensive income

      56,852

      62,872

      Share acquisition rights

      24

      24

      Non-controlling interests

      16,911

      17,430

      Total net assets

      412,013

      424,139

      Total liabilities and net assets

      865,669

      865,834

    2. Consolidated Statements of Income / Consolidated Statements of Comprehensive Income

      ・Consolidated Statements of Income

      For the first half ended September 30, 2024 and 2025

      (Millions of yen)

      April 1, 2024 -

      September 30, 2024

      April 1, 2025 -

      September 30, 2025

      Net sales

      243,039

      212,704

      Cost of sales

      201,960

      165,063

      Gross profit

      41,079

      47,641

      Selling, general and administrative expenses

      35,030

      39,391

      Operating profit

      6,049

      8,250

      Non-operating income

      Interest income

      373

      227

      Dividend income

      285

      256

      Rental income

      419

      450

      Share of profit of entities accounted for using equity

      method

      -

      7,911

      Foreign exchange gains

      -

      1,189

      Other

      472

      522

      Total non-operating income

      1,549

      10,555

      Non-operating expenses

      Interest expenses

      636

      1,667

      Rental expenses

      245

      242

      Share of loss of entities accounted for using equity method

      1,412

      -

      Foreign exchange losses

      1,349

      -

      Other

      2,057

      984

      Total non-operating expenses

      5,699

      2,893

      Ordinary profit

      1,899

      15,912

      Extraordinary income

      Gain on sale of non-current assets

      330

      -

      Gain on sale of investment securities

      90

      239

      Gain on liquidation of subsidiaries and associates

      311

      -

      Total extraordinary income

      731

      239

      Extraordinary losses

      Loss on disposal of non-current assets

      577

      374

      Impairment losses

      21

      1,471

      Loss on valuation of investment securities

      16

      -

      Loss on related business

      -

      302

      Total extraordinary losses

      614

      2,147

      Profit before income taxes

      2,016

      14,004

      Income taxes

      1,403

      2,530

      Profit

      613

      11,474

      Profit attributable to non-controlling interests

      295

      588

      Profit attributable to owners of parent

      318

      10,886

      ・Consolidated Statements of Comprehensive Income For the first half ended September 30, 2024 and 2025

      (Millions of yen)

      April 1, 2024 -

      September 30, 2024

      April 1, 2025 -

      September 30, 2025

      Profit

      613

      11,474

      Other comprehensive income

      Valuation difference on available-for-sale securities

      (1,054)

      918

      Deferred gains or losses on hedges

      (11)

      3

      Foreign currency translation adjustment

      1,795

      5,612

      Remeasurements of defined benefit plans, net of tax

      (384)

      (475)

      Share of other comprehensive income of entities accounted

      for using equity method

      (3,938)

      621

      Total other comprehensive income

      (3,592)

      6,679

      Comprehensive income

      (2,979)

      18,153

      Comprehensive income attributable to owners of parent

      (4,288)

      16,906

      Comprehensive income attributable to non-controlling

      interests

      1,309

      1,247

    3. Consolidated Statements of Cash Flows

      (Millions of yen)

      April 1, 2024 -

      September 30, 2024

      April 1, 2025 -

      September 30, 2025

      Cash flows from operating activities

      Profit before income taxes

      2,016

      14,004

      Depreciation and amortization

      13,595

      12,283

      Impairment losses

      21

      1,471

      Amortization of goodwill

      125

      803

      Increase (decrease) in allowance for doubtful accounts

      2

      (8)

      Interest and dividend income

      (658)

      (483)

      Interest expenses

      636

      1,667

      Share of loss (profit) of entities accounted for using

      equity method

      1,412

      (7,911)

      Loss (gain) on sale of non-current assets

      (302)

      (11)

      Decrease (increase) in trade receivables

      9,464

      17,829

      Decrease (increase) in inventories

      (8,729)

      (3,478)

      Increase (decrease) in trade payables

      (3,127)

      (1,366)

      Other, net

      (6,971)

      (7,364)

      Subtotal

      7,484

      27,436

      Interest and dividends received

      2,037

      10,201

      Interest paid

      (601)

      (1,622)

      Income taxes paid

      (2,611)

      (4,420)

      Net cash provided by (used in) operating activities

      6,309

      31,595

      Cash flows from investing activities

      Purchase of property, plant and equipment and

      intangible assets

      (31,838)

      (24,679)

      Proceeds from sale of property, plant and equipment

      477

      13

      Purchase of investment securities

      (1)

      (53)

      Proceeds from sale of investment securities

      166

      369

      Purchase of shares of subsidiaries and associates

      (193)

      -

      Purchase of shares of subsidiaries resulting in change in

      scope of consolidation

      -

      (71,532)

      Proceeds from withdrawal of investments in subsidiaries

      and associates

      -

      6,965

      Decrease (increase) in short-term loans receivable

      (801)

      -

      Payments into time deposits

      (858)

      (1,309)

      Proceeds from withdrawal of time deposits

      -

      1,368

      Other, net

      (62)

      63

      Net cash provided by (used in) investing activities

      (33,110)

      (88,795)

      Cash flows from financing activities

      Net increase (decrease) in short-term borrowings

      7,339

      (5,713)

      Net increase (decrease) in commercial papers

      8,998

      (8,996)

      Proceeds from long-term borrowings

      30,381

      5,306

      Repayments of long-term borrowings

      (11,116)

      (10,232)

      Proceeds from issuance of bonds

      -

      9,955

      Redemption of bonds

      (10,000)

      -

      Purchase of treasury shares

      (4)

      (2)

      Dividends paid

      (5,324)

      (5,326)

      Dividends paid to non-controlling interests

      (726)

      (728)

      Other, net

      (351)

      (336)

      Net cash provided by (used in) financing activities

      19,197

      (16,072)

      Effect of exchange rate change on cash and cash

      equivalents

      298

      1,992

      Net increase (decrease) in cash and cash equivalents

      (7,306)

      (71,280)

      Cash and cash equivalents at beginning of period

      35,859

      115,442

      Cash and cash equivalents at end of period

      28,553

      44,162

    4. Notes to Consolidated Financial Statements

      (Significant changes in scope of consolidation during the first half ended September 30, 2025)

      URETHANE SYSTEMS USA LLC and 10 other companies have been included in the scope of consolidation from the first half of the current consolidated fiscal year, as they became subsidiaries through share acquisition.

      (Application of the specific accounting methods for preparing the consolidated financial statements) (Calculation of tax expenses)

      Tax expenses are calculated by estimating an effective tax rate for net income, based on reasonable assumptions, after application of tax effect accounting for net income before tax for the consolidated fiscal year, including the current term, and by multiplying the net income before tax by the estimated tax rate of net income. However, for subsidiaries for which calculating tax expenses using the said estimation of the effective tax rate would significantly lack rationality, tax expenses are calculated by using the statutory effective tax rate.

      Income taxes adjustment is included in income taxes.

      (Segment Information)

      1. Information Concerning Net Sales and Operating Profit by Reportable Business Segment

        For the First Half Ended September 30, 2024 (April 1, 2024 to September 30, 2024) (Millions of yen)

        Reportable segment

        Adjustment (note 1)

        Amount recorded in consolidated statements of

        income (note 2)

        Specialty Products

        High Performance

        Urethane

        Pharmaceutical

        Polymers & Chemicals

        Machinery

        Others

        Total

        Net sales

        External sales

        24,386

        7,135

        15,045

        128,672

        42,759

        25,042

        243,039

        -

        243,039

        Internal sales or transfers

        7,291

        229

        815

        9,080

        282

        (4,362)

        13,335

        (13,335)

        -

        Total

        31,677

        7,364

        15,860

        137,752

        43,041

        20,680

        256,374

        (13,335)

        243,039

        Segment profit or loss (operating profit or loss)

        4,960

        774

        712

        (2,477)

        2,973

        1,029

        7,971

        (1,922)

        6,049

        (Note 1) (1,922) million yen for adjustment for Segment profit or loss includes (133) million yen for the elimination of transaction between the Segments, and (1,789) million yen for company-wide cost that is not allocated to each reported Segment. Company-wide cost consists mainly of administration and general expense that is not attributed to each reported Segment.

        (Note 2) Segment profit or loss is adjusted with operating profit recorded in the consolidated statements of income.

        For the First Half Ended September 30, 2025 (April 1, 2025 to September 30, 2025) (Millions of yen)

        Reportable segment

        Adjustment (note 1)

        Amount recorded in consolidated statements of

        income (note 2)

        Specialty Products

        High

        Performance Urethane

        Pharmaceutical

        Polymers & Chemicals

        Machinery

        Others

        Total

        Net sales

        External sales

        24,701

        16,781

        10,475

        107,516

        29,636

        23,595

        212,704

        -

        212,704

        Internal sales or transfers

        5,115

        256

        1

        11,013

        138

        (6,908)

        9,615

        (9,615)

        -

        Total

        29,816

        17,037

        10,476

        118,529

        29,774

        16,687

        222,319

        (9,615)

        212,704

        Segment profit or loss (operating profit or loss)

        4,253

        (565)

        (483)

        4,178

        1,886

        1,037

        10,306

        (2,056)

        8,250

        (Note 1) (2,056) million yen for adjustment for Segment profit or loss includes 632 million yen for the elimination of transaction between the Segments and (2,688) million yen for company-wide cost that is not allocated to each reported Segment. Company-wide cost consists mainly of administration and general expense that is not attributed to each reported Segment.

        (Note 2) Segment profit or loss is adjusted with operating profit recorded in the consolidated statements of income.

      2. Matters Related to Changes in Reportable Segments

        Starting from the first half of the fiscal year ending March 2026, the reportable segments have been revised from the previous four segments: "Specialty Products," "Polymers & Chemicals," "Machinery," and "Others" to six segments: "Specialty Products," "High Performance Urethane," "Pharmaceutical," "Polymers & Chemicals," "Machinery," and "Others" following the change in management control categories.

        Segment information for the first half of the previous consolidated fiscal year has been prepared based on the classification after the revision.

      3. Information Concerning Impairment Losses of Fixed Assets or Goodwill, etc. by Reportable Segment (Significant Change in the Amount of Goodwill)

In the High Performance Urethane segment, the Company acquired all shares of subsidiaries engaged in the urethane systems business from LANXESS Deutschland GmbH. As a result of this transaction, goodwill increased by 39,845 million yen during the first half of the current consolidated fiscal year. The amount of goodwill has been provisionally calculated, as the allocation of the acquisition cost had not been finalized as of the end of the first half of the current consolidated accounting period.

(Note to significant changes in shareholders' equity) None.

(Note to events and conditions which indicate there could be substantial doubt about going concern assumption)

None.

(Reference) Consolidated Key Indicators (Billions of yen - except where noted)

April - September 2024

April - September 2025

April 2025 -

March 2026 (forecast)

April 2024 -

March 2025

Capital investment

26.9

21.2

86.0

60.7

Depreciation and amortization

13.6

12.3

27.0

27.2

Research and development expenses

4.9

5.8

12.5

9.9

Adjusted operating profit *1

5.3

16.6

42.0

27.0

Interest-bearing debt

239.0

321.8

380.0

330.5

Shareholders' equity *2

399.1

406.7

410.0

395.1

Total assets

796.2

865.8

950.0

865.7

D/E ratio (times)

0.60

0.79

0.93

0.84

Shareholders' equity ratio (%)

50.1

47.0

43.2

45.6

Return on sales - ROS (%) *3

2.5

3.9

5.1

3.7

Return on assets - ROA (%) *4

-

-

4.6

3.3

Return on equity - ROE (%) *5

-

-

6.8

(1.2)

Return on invested capital - ROIC (%) *6

-

-

4.4

3.0

*1 Adjusted operating profit: Operating profit + Interest and dividend income + Share of profit (loss) of entities accounted for using equity method

*2 Shareholders' equity: Net assets - Share acquisition rights - Non-controlling interests

*3 ROS: Operating profit / Net sales

*4 ROA: Adjusted operating profit / Average total assets

*5 ROE: Profit attributable to owners of parent / Average shareholders' equity

*6 ROIC: (Net operating profit after tax + Share of profit (loss) of entities accounted for using equity method) / Average invested capital* (Invested capital: Interest-bearing debt + Shareholders' equity)