3059
Hiraki Co., Ltd.
ヒラキ株式会社
Consumer Cyclical · Footwear & Accessories
Hiraki Co.,Ltd. engages in the mail-order, store sales, and wholesale businesses in Japan. The company offers sales of clothing and daily necessities, which include shoes, footwear, clothing, food, daily goods, daily miscellaneous goods, etc., primarily through catalogs and the internet. It also operates discount and specialty stores for shoes. In addition, the company wholesales its products to retailers and mass retailers. Hiraki Co.,Ltd. was founded in 1961 and is headquartered in Kobe, Japan.
Read more
← Companies
⚠ TSE Capital Mandate
P / Book
0.54×
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥13.0B
¥13.3B
¥14.3B
¥15.2B
Cost of Sales
¥7.1B
¥7.2B
¥7.7B
¥7.8B
Gross Profit
¥5.9B
¥6.1B
¥6.6B
¥7.4B
SG&A
¥5.9B
¥6.1B
¥6.5B
¥6.7B
Operating Income
¥-4M
¥-46M
¥155M
¥690M
Non-Operating Income
¥47M
¥79M
¥64M
¥43M
Dividend Income
¥3M
¥2M
¥2M
¥2M
Interest Income
¥9M
¥6M
¥6M
¥5M
Non-Operating Expenses
¥43M
¥31M
¥31M
¥38M
Interest Expense
¥34M
¥29M
¥27M
¥30M
Ordinary Income
¥-0M
¥1M
¥189M
¥695M
Pre-tax Income
¥-608M
¥1M
¥189M
¥695M
Income Taxes
¥164M
¥16M
¥77M
¥229M
Current Tax
¥26M
¥26M
¥81M
¥214M
Deferred Tax
¥138M
¥-10M
¥-4M
¥15M
Net Income (owners)
¥-772M
¥-15M
¥112M
¥467M
Comprehensive Income
¥-775M
¥-0M
¥134M
¥418M
EBITDA
¥286M
¥251M
¥440M
¥967M
EPS
¥-158.59
¥-3.12
¥22.94
¥95.78
Shares Outstanding
4.9M
4.9M
4.9M
4.9M
Shares Issued (total)
5.2M
5.2M
5.2M
5.2M
Treasury Shares
0.3M
0.3M
0.3M
0.3M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥15.0B
¥16.3B
¥16.4B
¥16.7B
Current Assets
¥10.3B
¥10.7B
¥10.8B
¥11.0B
Cash & Deposits
¥6.5B
¥6.8B
¥5.7B
¥7.1B
Trade Receivables
¥770M
¥898M
¥939M
¥898M
Inventories
¥2.8B
¥2.8B
¥3.8B
¥2.9B
Non-Current Assets
¥4.7B
¥5.5B
¥5.7B
¥5.7B
PP&E
¥4.4B
¥5.1B
¥5.3B
¥5.4B
Intangible Assets
¥52M
¥72M
¥101M
¥51M
Investment Securities
¥126M
¥98M
¥63M
¥52M
Deferred Tax Assets
¥6M
¥145M
¥137M
¥143M
Total Liabilities
¥8.5B
¥8.9B
¥9.0B
¥9.3B
Current Liabilities
¥3.5B
¥3.7B
¥3.6B
¥3.9B
ST Debt
¥1.9B
¥2.0B
¥1.9B
¥2.0B
Taxes Payable
¥25M
¥13M
¥12M
¥72M
Non-Current Liabilities
¥5.1B
¥5.2B
¥5.4B
¥5.4B
Total LT Borrowings
¥4.7B
¥4.9B
¥5.0B
¥5.1B
Pension Obligations
¥201M
¥196M
¥189M
¥180M
Total Equity
¥6.5B
¥7.4B
¥7.5B
¥7.4B
Capital Stock
¥450M
¥450M
¥450M
¥450M
Capital Surplus
¥1.1B
¥1.1B
¥1.1B
¥1.1B
Retained Earnings
¥5.0B
¥5.8B
¥5.9B
¥5.9B
Treasury Stock
¥-155M
¥-155M
¥-155M
¥-151M
AOCI
¥72M
¥76M
¥61M
¥39M
Equity (owners)
¥6.4B
¥7.3B
¥7.4B
¥7.4B
Total Interest-Bearing Debt ⓘ
¥6.6B
¥6.8B
¥7.0B
¥7.1B
Net Cash ⓘ
¥-155M
¥-40M
¥-1.3B
¥-61M
NCAV ⓘ
¥1.8B
¥1.8B
¥1.8B
¥1.7B
NCAV/Share
¥372
¥375
¥367
¥347
BV/Share
¥1,317
¥1,495
¥1,519
¥1,515
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥163M
¥1.4B
¥-899M
¥741M
Taxes Paid
¥3M
¥-14M
—
—
Interest Paid
¥-35M
¥-29M
¥-27M
¥-30M
Interest Received
¥11M
¥8M
¥9M
¥7M
D&A
¥290M
¥297M
¥285M
¥277M
Investing CF
¥-1M
¥-891M
¥747M
¥-37M
CapEx
¥128M
¥56M
¥109M
¥68M
Purchase Investments
¥-2M
¥-1M
¥-1M
¥-1M
Financing CF
¥-342M
¥-306M
¥-269M
¥-402M
Dividends Paid
¥-97M
¥-97M
¥-97M
¥-97M
Share Buybacks
—
—
¥-3M
—
LT Debt Repaid
¥-2.2B
¥-2.2B
¥-2.2B
¥-2.3B
Free Cash Flow
¥35M
¥1.4B
¥-1.0B
¥674M
Net Change in Cash
¥-180M
¥232M
¥-428M
¥306M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
-11.2%
-0.2%
1.5%
6.4%
ROA
-4.9%
-0.1%
0.7%
2.8%
EPS
¥-158.59
¥-3.12
¥22.94
¥95.78
DPS
¥20.00
¥20.00
¥20.00
¥20.00
BPS
¥1,331.80
¥1,511.12
¥1,531.13
¥1,523.32
FCF/Share
¥7
¥281
¥-207
¥138
NCAV/Share
¥372
¥375
¥367
¥347
Payout Ratio
—
—
87.2%
20.9%
No filings or capital allocation signals recorded for this company.
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 4
#
Shareholder
Shares (thou.)
% of Total
1
株式会社マヤハ
752
15.44%
2
Employee Stock Ownership Plan
ヒラキ従業員持株会
261
5.38%
3
神戸信用金庫
251
5.16%
4
株式会社みなと銀行
211
4.33%
5
平木 和代
195
4.01%
6
The San-in Godo Bank,Ltd.
株式会社山陰合同銀行
184
3.78%
7
兵庫県信用農業協同組合連合会
110
2.25%
8
梅木 孝雄
95
1.96%
9
株式会社山口銀行
81
1.66%
10
TOPPAN株式会社
63
1.29%
Domestic Nominees
0.0%
+0.0% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
45.3%
-0.1% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社マヤハ
15.44%
15.44%
15.44%
Employee Stock Ownership Plan
ヒラキ従業員持株会
5.53%
5.40%
5.38%
-0.02%
神戸信用金庫
5.16%
5.16%
5.16%
式会社みなと銀行
4.33%
4.33%
4.33%
平木 和代
4.01%
4.01%
4.01%
The San-in Godo Bank,Ltd.
式会社山陰合同銀行
3.78%
3.78%
3.78%
兵庫県信用農業協同組合連合会
2.25%
2.25%
2.25%
梅木 孝雄
1.91%
1.93%
1.96%
+0.03%
式会社山口銀行
1.97%
1.66%
1.66%
TOPPAN
NEW ENTRY
—
—
—
1.29%
NEW
Mizuho Bank
みずほ銀行
last seen 2024
Exited Top 10
—
1.43%
—
凸版印刷
last seen 2023
Exited Top 10
1.43%
—
—
Concentration (HHI)
ⓘ
359
357
356
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥125M
+98% since 2023
Holdings
4
Trend
1 building
vs 2023
Held Company
FY2025
¥125M total
FY2023
¥63M total
Book Val ¥M
Shares
Book Val ¥M
Shares
Resona Holdings, Inc.
㈱りそなホールディングス
89
68,841
44
68,841
M
The San-in Godo Bank,Ltd.
㈱山陰合同銀行
27
+5.3%
↑
20,751
15
19,702
M
Yamaguchi Finacial Group,Inc.
㈱山口フィナンシャルグループ
9
5,000
4
5,000
M
Nishi Matsushiya Chain Co., Ltd.
㈱西松屋チェーン
0
200
0
200
Portfolio total
125
63
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding