3183
Win Partners Co., Ltd.
ウイン・パートナーズ株式会社
Wholesale Trade
← Companies
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
¥81.4B
¥77.1B
¥70.9B
¥66.4B
Cost of Sales
¥71.5B
¥67.5B
¥62.2B
¥57.9B
Gross Profit
¥9.9B
¥9.5B
¥8.7B
¥8.5B
SG&A
¥7.1B
¥6.9B
¥6.2B
¥5.8B
Operating Income
¥2.8B
¥2.6B
¥2.5B
¥2.8B
Non-Operating Income
¥45M
¥28M
¥9M
¥7M
Dividend Income
¥7M
¥1M
¥1M
¥1M
Interest Income
¥17M
¥1M
¥0M
¥0M
Non-Operating Expenses
¥16M
¥6M
¥6M
¥5M
Interest Expense
—
¥0M
¥0M
—
Ordinary Income
¥2.8B
¥2.6B
¥2.5B
¥2.8B
Pre-tax Income
¥2.9B
¥2.7B
¥2.9B
¥2.7B
Income Taxes
¥845M
¥885M
¥898M
¥823M
Current Tax
¥900M
¥974M
¥892M
¥902M
Deferred Tax
¥-55M
¥-89M
¥6M
¥-79M
Net Income (owners)
¥2.0B
¥1.8B
¥2.0B
¥1.8B
Comprehensive Income
¥2.2B
¥1.9B
¥2.1B
¥1.9B
EBITDA
¥3.0B
¥2.8B
¥2.6B
¥2.9B
EPS
¥70.45
¥64.40
¥72.04
¥63.88
Shares Outstanding
28.6M
28.6M
28.4M
28.4M
Shares Issued (total)
30.5M
30.5M
30.5M
30.5M
Treasury Shares
1.9M
1.9M
2.1M
2.1M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥46.6B
¥47.7B
¥43.9B
¥41.6B
Current Assets
¥39.7B
¥42.1B
¥38.7B
¥34.7B
Cash & Deposits
¥16.2B
¥18.2B
¥16.8B
¥15.6B
Trade Receivables
¥16.2B
¥17.2B
¥15.4B
—
Inventories
¥3.2B
¥2.7B
¥2.8B
¥2.1B
Non-Current Assets
¥6.9B
¥5.6B
¥5.2B
¥6.8B
PP&E
¥4.5B
¥4.3B
¥3.9B
¥5.7B
Goodwill
¥87M
¥123M
¥132M
—
Intangible Assets
¥401M
¥376M
¥372M
¥157M
Investment Securities
¥1.1B
¥67M
¥71M
¥88M
Deferred Tax Assets
¥676M
¥686M
¥617M
¥590M
Total Liabilities
¥22.6B
¥24.3B
¥21.1B
¥19.8B
Current Liabilities
¥21.4B
¥23.1B
¥19.9B
¥18.7B
Accounts Payable
¥17.2B
¥18.5B
¥16.5B
¥14.9B
Taxes Payable
¥502M
¥499M
¥447M
¥596M
Non-Current Liabilities
¥1.2B
¥1.3B
¥1.2B
¥1.1B
Pension Obligations
¥1.1B
¥1.3B
¥1.2B
¥1.1B
Total Equity
¥24.1B
¥23.4B
¥22.8B
¥21.7B
Capital Stock
¥550M
¥550M
¥550M
¥550M
Capital Surplus
¥2.6B
¥2.4B
¥2.3B
¥2.3B
Retained Earnings
¥21.7B
¥21.2B
¥20.7B
¥19.7B
Treasury Stock
¥-1.1B
¥-778M
¥-836M
¥-836M
AOCI
¥229M
¥94M
¥55M
¥47M
Equity (owners)
¥23.8B
¥23.3B
¥22.7B
¥21.7B
Net Cash ⓘ
¥16.2B
¥18.2B
¥16.8B
¥15.6B
NCAV ⓘ
¥17.2B
¥17.7B
¥17.6B
¥14.9B
NCAV/Share
¥601
¥621
¥618
¥524
BV/Share
¥834
¥815
¥800
¥763
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥2.1B
¥3.0B
¥445M
¥2.6B
Interest Received
¥18M
¥2M
¥2M
¥1M
D&A
¥232M
¥196M
¥166M
¥161M
Investing CF
¥-2.2B
¥-219M
¥1.9B
¥-2.9B
CapEx
¥463M
¥503M
¥970M
¥2.8B
Purchase Investments
¥-2.0B
—
—
—
Proceeds from Invest.
¥351M
—
—
—
Financing CF
¥-1.8B
¥-1.4B
¥-1.2B
¥-1.3B
Dividends Paid
¥-1.4B
¥-1.4B
¥-995M
¥-976M
Share Buybacks
¥-398M
—
—
¥-298M
Free Cash Flow
¥1.6B
¥2.5B
¥-525M
¥-137M
Net Change in Cash
¥-1.9B
¥1.4B
¥1.2B
¥-1.5B
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
8.5%
8.0%
9.2%
8.5%
ROA
4.3%
4.0%
4.8%
4.4%
EPS
¥70.45
¥64.40
¥72.04
¥63.88
DPS
¥52.00
¥50.00
¥50.00
¥35.00
BPS
¥841.88
¥818.75
¥801.64
¥764.32
FCF/Share
¥56
¥89
¥-18
¥-5
NCAV/Share
¥601
¥621
¥618
¥524
Payout Ratio
73.8%
77.6%
69.4%
54.8%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 4
Date Activist Stake Event Flag Demands Source
2025-07-07
Symphony Financial Partners (Singapore) Pte. Ltd.
—
exit
Passive
—
2025-06-27
Akizawa, Hideumi
26.17%
change
Passive
—
2025-06-20
Symphony Financial Partners (Singapore) Pte. Ltd.
5.18%
-1.95%
change
Passive
—
2023-09-07
Symphony Financial Partners (Singapore) Pte. Ltd.
7.13%
change
Passive
—
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
㈲オフィスA
5,500,000
19.24%
2
BBH FOR FIDELITY LOW-PRICED STOCK FUND (常任代理人 ㈱三菱UFJ銀行)
2,014,629
7.05%
3
㈱キエマ企画
1,891,000
6.61%
4
秋田 裕二
1,715,990
6.00%
5
グリーンホスピタルサプライ㈱
1,600,000
5.60%
6
THE SFP VALUE REALIZATION MASTER FUND LTD.
THE SFP VALUE REALIZATION MASTER FUND LTD.(常任代理人 立花証券㈱)
1,494,000
5.23%
7
The Master Trust Bank of Japan, Ltd. (Trust Account)
日本マスタートラスト信託銀行㈱(信託口)
1,304,100
4.56%
8
秋沢 英海
901,300
3.15%
9
古川 國久
726,000
2.54%
10
伊藤 成幸
558,800
1.95%
Domestic Nominees
4.6%
+0.8% 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
57.4%
-0.2% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
㈲オフィスA
19.35%
19.26%
19.24%
-0.02%
BBH FOR FIDELITY LOW-PRICED STOCK FUND
NEW ENTRY
—
—
—
7.05%
NEW
㈱キエマ企画
6.65%
6.62%
6.61%
-0.01%
秋田 裕二
6.03%
6.01%
6.00%
-0.01%
グリーンホスピタルサプライ
5.63%
5.60%
5.60%
THE SFP VALUE REALIZATION MASTER FUND LTD.
THE SFP VALUE REALIZATION MASTER FUND LTD.
4.45%
5.19%
5.23%
+0.04%
日本マスタートラスト信託銀行
5.57%
3.75%
4.56%
+0.81%
秋沢 英海
3.17%
3.16%
3.15%
-0.01%
古川 國久
2.55%
2.54%
2.54%
伊藤 成幸
NEW ENTRY
1.85%
—
1.95%
NEW
BBH FOR FIDELITY LOW-PRICED STOCK FUND (PRINCIPAL ALL SECTOR SUBPORTFOLIO)
BBH FOR FIDELITY LOW-PRICED STOCK FUND (PRINCIPAL ALL SECTOR SUBPORTFOLIO)
last seen 2024
Exited Top 10
8.23%
7.25%
—
THE CHASE MANHATTAN BANK, N.A. LONDON SPECIAL OMNIBUS SECS LENDING ACCOUNT
THE CHASE MANHATTAN BANK, N.A. LONDON SPECIAL OMNIBUS SECS LENDING ACCOUNT
last seen 2024
Exited Top 10
—
1.91%
—
Concentration (HHI)
ⓘ
625
596
599
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved