3374
Naigai Tec Corporation
内外テック株式会社
Wholesale Trade
Naigai Tec Corporation purchases, imports, exports, and sells pneumatic devices, pneumatic application devices, working machines, electric and electronic devices, and other tools. The company offers pneumatic, vacuum, mechatronics, temperature control, fluid control, environmental and energy-saving, and measuring equipment; power and electronic device; and other products related to devices and logistics, as well as products for semiconductor and liquidcrystal industries. It is involved in the assembly, repair, and maintenance of semiconductors, FPD manufacturing equipment, etc.; wholesale, import, export and other agent businesses for machines, electronic facilities, and other components; measurement and instrumentation equipment; and provision of consulting and after-sales services and related ancillary services. Naigai Tec Corporation was incorporated in 1961 and is headquartered in Tokyo, Japan.
Read more
← 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
¥35.3B
¥39.0B
¥45.3B
¥37.6B
Cost of Sales
¥30.7B
¥35.0B
¥40.1B
¥33.0B
Gross Profit
¥4.6B
¥4.0B
¥5.2B
¥4.5B
SG&A
¥3.1B
¥2.8B
¥2.8B
¥2.4B
Operating Income
¥1.6B
¥1.2B
¥2.3B
¥2.1B
Non-Operating Income
¥36M
¥32M
¥44M
¥36M
Dividend Income
¥16M
¥15M
¥16M
¥10M
Interest Income
¥2M
¥0M
¥0M
¥3M
Non-Operating Expenses
¥62M
¥60M
¥57M
¥49M
Interest Expense
¥44M
¥52M
¥37M
¥33M
Ordinary Income
¥1.5B
¥1.2B
¥2.3B
¥2.1B
Pre-tax Income
¥1.5B
¥1.2B
¥2.3B
¥2.1B
Income Taxes
¥479M
¥391M
¥698M
¥566M
Current Tax
¥583M
¥360M
¥733M
¥693M
Deferred Tax
¥-104M
¥31M
¥-36M
¥-127M
Net Income (owners)
¥1.0B
¥849M
¥1.6B
¥1.5B
Comprehensive Income
¥827M
¥1.1B
¥1.6B
¥1.6B
EBITDA
¥1.9B
¥1.6B
¥2.6B
¥2.4B
EPS
¥299.93
¥242.66
¥469.41
¥442.17
Shares Outstanding
3.5M
3.5M
3.5M
3.5M
Shares Issued (total)
3.6M
3.6M
3.5M
3.5M
Treasury Shares
0.1M
0.1M
0.1M
0.1M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥24.6B
¥27.1B
¥30.0B
¥25.2B
Current Assets
¥16.7B
¥19.0B
¥21.9B
¥19.8B
Cash & Deposits
¥8.3B
¥10.4B
¥10.9B
¥10.4B
Trade Receivables
¥4.4B
¥4.3B
¥6.1B
¥5.5B
Non-Current Assets
¥7.9B
¥8.1B
¥8.1B
¥5.4B
PP&E
¥6.2B
¥6.3B
¥6.5B
¥3.8B
Intangible Assets
¥21M
¥29M
¥28M
¥33M
Investment Securities
¥650M
¥993M
¥657M
¥700M
Deferred Tax Assets
¥244M
¥66M
¥174M
¥121M
Total Liabilities
¥12.7B
¥15.7B
¥19.3B
¥15.8B
Current Liabilities
¥9.2B
¥11.2B
¥14.2B
¥12.9B
Accounts Payable
¥2.5B
¥3.4B
¥4.8B
¥4.6B
ST Debt
¥984M
¥1.1B
¥1.0B
¥673M
Taxes Payable
¥424M
¥71M
¥430M
¥536M
Non-Current Liabilities
¥3.5B
¥4.5B
¥5.1B
¥2.9B
Total LT Borrowings
¥2.3B
¥3.3B
¥4.0B
¥2.0B
Pension Obligations
¥962M
¥934M
¥942M
¥754M
Deferred Tax Liab.
—
¥26M
—
—
Total Equity
¥11.9B
¥11.4B
¥10.7B
¥9.5B
Capital Stock
¥1.9B
¥1.9B
¥1.9B
¥1.8B
Capital Surplus
¥2.1B
¥2.1B
¥2.1B
¥2.1B
Retained Earnings
¥7.7B
¥6.9B
¥6.5B
¥5.3B
Treasury Stock
¥-104M
¥-104M
¥-103M
¥-103M
AOCI
¥383M
¥605M
¥346M
¥377M
Equity (owners)
¥11.6B
¥10.8B
¥10.4B
¥9.1B
Total Interest-Bearing Debt ⓘ
¥3.3B
¥4.4B
¥5.0B
¥2.7B
Net Cash ⓘ
¥5.0B
¥6.0B
¥5.9B
¥7.8B
NCAV ⓘ
¥4.0B
¥3.3B
¥2.7B
¥4.1B
NCAV/Share
¥1,154
¥953
¥763
¥1,164
BV/Share
¥3,303
¥3,096
¥2,973
¥2,615
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥-278M
¥1.2B
¥1.0B
¥2.3B
Interest Paid
¥-44M
¥-49M
¥-38M
¥-33M
Interest Received
¥17M
¥15M
¥16M
¥10M
D&A
¥396M
¥388M
¥265M
¥230M
Investing CF
¥-362M
¥-634M
¥-2.5B
¥-322M
Purchase Investments
¥-3M
¥-4M
¥-8M
¥-3M
Proceeds from Invest.
¥6M
¥62M
—
—
Financing CF
¥-1.5B
¥-1.1B
¥1.9B
¥-1.1B
Dividends Paid
¥-325M
¥-412M
¥-387M
¥-216M
Share Buybacks
¥-0M
¥-0M
¥-0M
¥-0M
LT Debt Repaid
¥-1.1B
¥-1.1B
¥-842M
¥-802M
Free Cash Flow
¥-278M
¥1.2B
¥1.0B
¥2.3B
Net Change in Cash
¥-2.1B
¥-554M
¥476M
¥931M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
9.0%
7.7%
16.2%
17.5%
ROA
4.1%
3.0%
5.9%
6.1%
EPS
¥299.93
¥242.66
¥469.41
¥442.17
DPS
¥100.00
¥93.00
¥118.00
¥111.00
BPS
¥3,412.80
¥3,269.35
¥3,071.85
¥2,722.78
FCF/Share
¥-79
¥339
¥295
¥673
NCAV/Share
¥1,154
¥953
¥763
¥1,164
Payout Ratio
33.3%
38.3%
25.1%
25.1%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 1
Date Activist Stake Event Flag Demands Source
2023-08-24
Hirokazu Gonda
14.95%
change
Passive
—
Capital Allocation Signals 1
Date
Type
Amount
Summary
2026-05-15
15:45
Div Increase
¥367M ¥105.0/sh
+5%
Naigai Tech announced a regular dividend of ¥105 per share for FY2026 (ended March 31, 2026), increasing 5% from ¥100 in…
Summary
Naigai Tech announced a regular dividend of ¥105 per share for FY2026 (ended March 31, 2026), increasing 5% from ¥100 in FY2025. Total dividend payout is ¥367 million with a consolidated payout ratio of 37.8% and ROE-based dividend yield (DOE) of 3.0%, maintaining the company's shareholder return policy targeting minimum 30% payout ratio and 3% DOE.
Deadline: 2026-06-10
YoY: +5%
Source (JP)
当社は、2026年3月期の1株当たりの期末配当を105円(連結配当性向37.8%、連結株主資本配当率3.0%)といたしました。
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 5
#
Shareholder
Shares (thou.)
% of Total
1
権田 浩一
361
10.34%
2
権田 雄大
160
4.57%
3
権田 益美
144
4.13%
4
高橋 祐実
109
3.12%
5
株式会社きらぼし銀行 (常任代理人 株式会社日本カストディ銀行)
104
2.97%
6
Custody Bank of Japan, Ltd. (Trust Account)
日本カストディ銀行(信託口)
103
2.96%
7
中島 秀樹
100
2.86%
8
副島 眞由美
74
2.13%
9
島根 良明
62
1.80%
10
SMC
SMC株式会社
60
1.71%
Domestic Nominees
3.0%
+3.0% 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
33.6%
-1.1% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
権田 浩一
12.42%
10.34%
10.34%
権田 雄大
3.87%
4.57%
4.57%
権田 益美
4.14%
4.13%
4.13%
高橋 祐実
2.41%
3.12%
3.12%
式会社きらぼし銀行
2.98%
2.97%
2.97%
日本カストディ銀行
NEW ENTRY
—
—
—
2.96%
NEW
中島 秀樹
NEW ENTRY
—
—
—
2.86%
NEW
副島 眞由美
2.13%
2.13%
2.13%
島根 良明
—
1.80%
1.80%
SMC
SMC
1.72%
1.71%
1.71%
MSIP CLIENT SECURITIES
last seen 2024
Exited Top 10
—
2.51%
—
Employee Stock Ownership Plan
内外テック社員持株会
last seen 2024
Exited Top 10
1.35%
1.44%
—
Morgan Stanley
last seen 2023
Exited Top 10
1.51%
—
—
高津伝動精機
last seen 2023
Exited Top 10
1.43%
—
—
Concentration (HHI)
ⓘ
215
182
191
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥561M
-1% since 2023
Holdings
5
1 exited
Trend
3 building
vs 2023
Held Company
FY2025
¥561M total
FY2023
¥566M total
Book Val ¥M
Shares
Book Val ¥M
Shares
Tokyo Electron Limited
東京エレクトロン㈱
259
+200.0%
↑
12,900
207
4,300
SMC CORPORATION
SMC㈱
169
+1.1%
↑
3,189
220
3,155
M
Yamazaki Co., Ltd.
㈱山善
83
+3.8%
↑
63,028
62
60,724
Tokyo Kiraboshi Financial Group, Inc.
㈱東京きらぼしフィナンシャルグループ
43
7,400
19
7,400
M
Mitsubishi UFJ Financial Group, Inc.
㈱三菱UFJフィナンシャル・グループ
6
3,000
2
3,000
Murata Manufacturing Co.
㈱村田製作所
—
−100%
Exit
—
55
6,797
Portfolio total
561
566
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding