4625
ATOMIX CO., LTD.
アトミクス株式会社
Chemicals
Atomix Co.,Ltd., together with its subsidiaries, manufactures and sells paints in Japan and internationally. It offers road paints; architectural paints for floors, roofs, waterproofing, etc.; household paints; and protection and repair materials for concrete structures. The company also develops and sells software related to the maintenance and management of traffic safety and living environment infrastructure; purchases and sells paint-related products and home care products; manufactures construction machines for road paints; and provides logistics services. In addition, it engages in the construction business. The company was founded in 1937 and is headquartered in Tokyo, Japan.
Read more
← Companies
⚠ TSE Capital Mandate
P / Book
0.37×
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
—
¥12.3B
¥12.1B
¥11.4B
¥11.1B
Cost of Sales
—
¥9.1B
¥8.8B
¥8.4B
¥7.9B
Gross Profit
—
¥3.3B
¥3.3B
¥3.0B
¥3.2B
SG&A
—
¥2.9B
¥2.9B
¥2.8B
¥2.8B
Operating Income
—
¥351M
¥360M
¥156M
¥421M
Non-Operating Income
—
¥30M
¥28M
¥37M
¥29M
Dividend Income
—
¥12M
¥12M
¥11M
¥11M
Interest Income
—
¥0M
¥0M
¥0M
¥0M
Non-Operating Expenses
—
¥16M
¥6M
¥14M
¥2M
Interest Expense
—
¥1M
¥1M
¥2M
¥2M
Ordinary Income
—
¥366M
¥382M
¥179M
¥448M
Pre-tax Income
—
¥331M
¥385M
¥138M
¥569M
Income Taxes
—
¥102M
¥146M
¥56M
¥190M
Current Tax
—
¥113M
¥131M
¥47M
¥131M
Deferred Tax
—
¥-10M
¥14M
¥9M
¥60M
Net Income (owners)
¥1M
¥229M
¥239M
¥82M
¥378M
Comprehensive Income
—
¥257M
¥298M
¥102M
¥294M
EBITDA
—
¥761M
¥724M
¥496M
¥752M
EPS
—
¥43.00
¥44.96
¥15.39
¥71.38
Shares Outstanding
—
5.7M
5.6M
5.6M
5.6M
Shares Issued (total)
—
7.2M
7.2M
7.2M
7.2M
Treasury Shares
—
1.5M
1.7M
1.7M
1.7M
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
—
¥15.0B
¥15.2B
¥14.4B
¥14.5B
Current Assets
—
¥8.7B
¥9.3B
¥9.0B
¥9.0B
Cash & Deposits
—
¥2.8B
¥2.6B
¥2.9B
¥3.2B
Trade Receivables
—
¥2.7B
¥3.3B
¥3.0B
¥3.1B
Non-Current Assets
—
¥6.3B
¥5.9B
¥5.4B
¥5.5B
PP&E
—
¥5.1B
¥4.8B
¥4.3B
¥4.3B
Intangible Assets
—
¥424M
¥386M
¥460M
¥470M
Investment Securities
—
¥565M
¥536M
¥464M
¥447M
Deferred Tax Assets
—
¥96M
¥97M
¥137M
¥155M
Total Liabilities
—
¥4.7B
¥5.0B
¥4.4B
¥4.6B
Current Liabilities
—
¥4.1B
¥4.4B
¥3.8B
¥3.9B
Accounts Payable
—
¥1.1B
¥1.3B
¥1.2B
¥1.3B
ST Debt
—
¥100M
¥115M
¥160M
¥160M
Taxes Payable
—
¥109M
¥133M
¥50M
¥108M
Non-Current Liabilities
—
¥620M
¥596M
¥577M
¥622M
Total LT Borrowings
—
—
—
¥15M
¥75M
Pension Obligations
—
¥269M
¥283M
¥280M
¥281M
Total Equity
—
¥10.4B
¥10.2B
¥10.0B
¥10.0B
Capital Stock
—
¥1.0B
¥1.0B
¥1.0B
¥1.0B
Capital Surplus
—
¥754M
¥740M
¥740M
¥740M
Retained Earnings
—
¥9.3B
¥9.1B
¥9.0B
¥9.0B
Treasury Stock
—
¥-1.0B
¥-997M
¥-999M
¥-1.0B
AOCI
—
¥291M
¥262M
¥204M
¥183M
Equity (owners)
—
¥10.1B
¥9.9B
¥9.8B
¥9.8B
Total Interest-Bearing Debt ⓘ
—
¥100M
¥115M
¥175M
¥235M
Net Cash ⓘ
—
¥2.7B
¥2.5B
¥2.8B
¥3.0B
NCAV ⓘ
—
¥4.0B
¥4.3B
¥4.6B
¥4.5B
NCAV/Share
—
¥705
¥770
¥815
¥797
BV/Share
—
¥1,757
¥1,776
¥1,750
¥1,751
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
—
¥1.0B
¥494M
¥283M
¥695M
Interest Paid
—
¥-1M
¥-1M
¥-2M
¥-2M
Interest Received
—
¥13M
¥13M
¥11M
¥11M
D&A
—
¥411M
¥364M
¥341M
¥331M
Investing CF
—
¥-653M
¥-651M
¥-351M
¥-150M
CapEx
—
¥470M
¥634M
¥150M
¥201M
Purchase Investments
—
¥-1M
¥-0M
—
—
Proceeds from Invest.
—
—
¥46M
—
¥231M
Financing CF
—
¥-132M
¥-183M
¥-185M
¥-181M
Dividends Paid
—
¥-95M
¥-94M
¥-95M
¥-83M
Share Buybacks
—
¥-73M
—
—
¥0M
LT Debt Repaid
—
¥-15M
¥-60M
¥-60M
¥-64M
Free Cash Flow
—
¥551M
¥-140M
¥134M
¥494M
Net Change in Cash
—
¥237M
¥-341M
¥-253M
¥364M
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
—
2.2%
2.4%
0.8%
3.9%
ROA
—
1.5%
1.6%
0.6%
2.6%
EPS
—
¥43.00
¥44.96
¥15.39
¥71.38
DPS
—
¥17.00
¥17.00
¥17.00
¥17.00
BPS
—
¥1,945.17
¥1,915.14
¥1,878.02
¥1,878.62
FCF/Share
—
¥96
¥-25
¥24
¥88
NCAV/Share
—
¥705
¥770
¥815
¥797
Payout Ratio
—
39.5%
37.8%
110.5%
23.8%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 3
Date Activist Stake Event Flag Demands Source
2025-03-21
Hideo Miyake
5.58%
initial_5pct
Passive
—
2023-12-18
Keita Kusumoto
13.28%
correction
Passive
—
2023-12-15
Keita Kusumoto
13.28%
change
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 11
#
Shareholder
Shares (thou.)
% of Total
1
Business Partner Stock Ownership Plan
アトミクス取引先持株会
981
17.14%
2
Tokyo Small and Medium Enterprise Investment and Development Co.
東京中小企業投資育成株式会社
700
12.22%
3
The Master Trust Bank of Japan, Ltd. (Trust Account)
日本マスタートラスト信託銀行株式会社(株式付与ESOP信託口・75715口)
404
7.06%
4
西川 正洋
280
4.89%
5
Custody Bank of Japan, Ltd. (Trust Account)
株式会社日本カストディ銀行(信託口4)
262
4.58%
6
ナラサキライン株式会社
134
2.35%
7
toyo tec co ., ltd
東洋テック株式会社
126
2.20%
8
Employee Stock Ownership Plan
アトミクス社員持株会
108
1.89%
9
楠本化成株式会社
106
1.85%
10
Japan Master Trust Bank
日本マスタートラスト信託銀行株式会社(信託口)
106
1.85%
Domestic Nominees
13.5%
+1.1% 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
42.5%
-0.7% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
Business Partner Stock Ownership Plan
アトミクス取引先持株会
16.53%
17.32%
17.14%
-0.18%
Tokyo Small and Medium Enterprise Investment and Development Co.
東京中小企業投資育成
12.52%
12.52%
12.22%
-0.30%
Japan Master Trust Bank
日本マスタートラスト信託銀行
6.78%
6.70%
8.91%
+2.21%
西川 正洋
5.01%
5.01%
4.89%
-0.12%
日本カストディ銀行
5.74%
5.74%
4.58%
-1.16%
ナラサキライン
2.40%
2.40%
2.35%
-0.05%
toyo tec co ., ltd
東洋テック
2.25%
2.25%
2.20%
-0.05%
Employee Stock Ownership Plan
アトミクス社員持株会
1.88%
1.83%
1.89%
+0.06%
楠本化成
1.89%
1.89%
1.85%
-0.04%
Concentration (HHI)
ⓘ
552
577
585
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥547M
+30% since 2023
Holdings
11
1 exited
Trend
Stable
vs 2023
Held Company
FY2025
¥547M total
FY2023
¥421M total
Book Val ¥M
Shares
Book Val ¥M
Shares
Watahan&Co.,Ltd.
綿半ホールディングス(株)
160
100,000
142
100,000
KISSEI PHARMACEUTICAL CO.,LTD.
キッセイ薬品工業(株)
119
31,000
82
31,000
Japan Dry Distillation Industry Co., Ltd.
日本乾溜工業(株)
99
100,000
64
100,000
toyo tec co ., ltd
東洋テック(株)
89
66,000
63
66,000
M
DIC Corporation
DIC(株)
36
11,680
28
11,680
M
ISHIHARA SANGYO KAISHA, LTD.
石原産業(株)
18
10,000
11
10,000
Mitsui Chemicals, Inc.
三井化学(株)
15
4,400
15
4,400
Alleanza Holdings Co., Ltd.
アレンザホールディングス(株)
9
8,880
9
8,880
NIPPON RIETEC CO.,LTD.
日本リーテック(株)
2
1,000
1
1,000
DCM Holdings Co.,Ltd.
DCMホールディングス(株)
1
990
1
990
CAPITA Inc.
(株)CAPITA
0
500
0
500
Keiyo Co.,Ltd
(株)ケーヨー
—
−100%
Exit
—
5
5,533
Portfolio total
547
421
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding