4671
Falcon Holdings Co., Ltd.
株式会社ファルコホールディングス
Services
FALCO HOLDINGS Co., Ltd., a medical service company, provides clinical testing and dispensing pharmacy services to medical institutions and companies in Japan. The company offers clinical testing services in the fields of genetic tests, biochemistry, hematology, pathology, immunology, and microbiology; and genetic testing services. It also provides medical information technology services; and develops in vitro diagnostics for unmet medical needs. In addition, the company is involved in the dispensing pharmacies and drugstores business; and development and sale of various medical chart systems, including HAYATE / NEO, a cloud-based electronic medical chart for small and medium-sized hospitals, as well as @home Dr., an electronic medical chart for bed less clinics. FALCO HOLDINGS Co., Ltd. was founded in 1962 and is headquartered in Osaka, Japan.
Read more
← Companies
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
¥43.6B
¥43.3B
¥43.0B
¥46.9B
¥50.0B
Cost of Sales
¥29.8B
¥30.0B
¥30.1B
¥32.3B
¥32.7B
Gross Profit
¥13.8B
¥13.4B
¥12.9B
¥14.6B
¥17.3B
SG&A
¥11.3B
¥11.0B
¥10.8B
¥11.6B
¥11.8B
Operating Income
¥2.5B
¥2.3B
¥2.2B
¥3.1B
¥5.5B
Non-Operating Income
¥206M
¥215M
¥189M
¥267M
¥351M
Dividend Income
—
¥92M
¥92M
¥146M
¥127M
Interest Income
—
¥1M
¥0M
¥0M
¥0M
Non-Operating Expenses
—
¥50M
¥53M
¥32M
¥38M
Interest Expense
—
¥5M
¥8M
¥19M
¥27M
Ordinary Income
¥2.7B
¥2.5B
¥2.3B
¥3.3B
¥5.8B
Pre-tax Income
¥3.1B
¥2.8B
¥2.6B
¥3.7B
¥5.6B
Income Taxes
¥1.1B
¥857M
¥905M
¥1.4B
¥2.0B
Current Tax
—
¥937M
¥864M
¥1.1B
¥2.2B
Deferred Tax
—
¥-80M
¥40M
¥311M
¥-211M
Net Income (owners)
¥2.0B
¥1.9B
¥1.7B
¥2.3B
¥3.5B
Comprehensive Income
—
¥1.9B
¥1.8B
¥2.3B
¥3.5B
EBITDA
¥3.6B
¥3.3B
¥3.1B
¥4.1B
¥6.5B
Goodwill Amort. (J-GAAP)
—
¥5M
¥14M
¥16M
¥16M
EPS
¥201.10
¥181.81
¥151.72
¥215.29
¥339.00
Shares Outstanding
—
10.5M
10.7M
11.2M
10.5M
Shares Issued (total)
—
10.9M
11.1M
11.3M
11.3M
Treasury Shares
—
0.4M
0.4M
0.1M
0.8M
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥36.9B
¥36.0B
¥36.4B
¥38.9B
¥40.3B
Current Assets
¥18.1B
¥18.2B
¥19.2B
¥22.7B
¥22.7B
Cash & Deposits
¥9.3B
¥9.4B
¥10.1B
¥12.6B
¥10.6B
Trade Receivables
—
¥6.2B
¥6.2B
¥6.6B
¥7.8B
Non-Current Assets
¥18.7B
¥17.8B
¥17.2B
¥16.2B
¥17.6B
PP&E
¥11.9B
¥11.3B
¥11.0B
¥10.7B
¥10.7B
Goodwill
—
—
¥23M
¥12M
¥28M
Intangible Assets
—
¥543M
¥337M
¥378M
¥495M
Investment Securities
¥3.9B
¥3.7B
¥3.6B
¥2.6B
¥3.8B
Deferred Tax Assets
—
¥982M
¥902M
¥946M
¥1.3B
Total Liabilities
¥11.0B
¥10.8B
¥10.4B
¥12.3B
¥16.8B
Current Liabilities
¥7.6B
¥7.4B
¥7.8B
¥9.6B
¥11.4B
Accounts Payable
—
¥4.3B
¥4.4B
¥4.4B
¥5.4B
ST Debt
¥350M
¥400M
¥500M
¥2.3B
¥1.0B
Taxes Payable
—
¥525M
¥378M
¥181M
¥1.7B
Non-Current Liabilities
¥3.4B
¥3.3B
¥2.6B
¥2.7B
¥5.4B
Total LT Borrowings
¥673M
¥844M
—
—
¥2.3B
Pension Obligations
—
¥1.7B
¥1.8B
¥1.8B
¥1.9B
Deferred Tax Liab.
—
¥292M
¥319M
¥222M
¥209M
Total Equity
¥25.9B
¥25.3B
¥26.0B
¥26.6B
¥23.5B
Capital Stock
—
¥3.4B
¥3.4B
¥3.4B
¥3.4B
Capital Surplus
—
¥3.3B
¥3.3B
¥3.7B
¥3.4B
Retained Earnings
¥19.8B
¥19.5B
¥19.4B
¥19.0B
¥17.5B
Treasury Stock
—
¥-1.6B
¥-821M
¥-94M
¥-1.3B
AOCI
—
¥603M
¥642M
¥535M
¥500M
Equity (owners)
¥25.0B
¥24.6B
¥25.3B
¥26.0B
¥22.9B
Total Interest-Bearing Debt ⓘ
¥1.0B
¥1.2B
¥500M
¥2.3B
¥3.4B
Net Cash ⓘ
¥8.2B
¥8.2B
¥9.6B
¥10.3B
¥7.3B
NCAV ⓘ
¥7.1B
¥7.5B
¥8.8B
¥10.4B
¥5.9B
NCAV/Share
—
¥710
¥827
¥927
¥560
BV/Share
—
¥2,338
¥2,371
¥2,314
¥2,176
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥2.9B
¥2.6B
¥3.4B
¥2.1B
¥4.1B
Interest Paid
—
¥-6M
¥-11M
¥-19M
¥-25M
Interest Received
—
¥93M
¥92M
¥146M
¥127M
D&A
¥1.1B
¥936M
¥964M
¥1.0B
¥942M
Goodwill Amort.
—
¥5M
¥14M
¥16M
¥16M
Investing CF
¥-2.0B
¥-1.2B
¥-1.4B
¥322M
¥-2.7B
CapEx
¥1.3B
¥1.1B
¥1.1B
¥1.3B
¥2.1B
Purchase Investments
—
¥-219M
¥-1.5B
¥-232M
¥-311M
Proceeds from Invest.
—
¥484M
¥998M
¥2.1B
¥224M
Financing CF
¥-2.0B
¥-2.1B
¥-4.5B
¥-448M
¥-2.4B
Dividends Paid
—
¥-1.4B
¥-1.2B
¥-713M
¥-608M
Share Buybacks
—
¥-1.2B
¥-1.2B
—
¥0M
LT Debt Repaid
—
¥-3M
¥-2.3B
¥-715M
¥-778M
Free Cash Flow
¥1.5B
¥1.5B
¥2.3B
¥799M
¥2.1B
Net Change in Cash
—
¥-644M
¥-2.5B
¥2.0B
¥-975M
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
7.9%
7.5%
6.4%
9.1%
16.1%
ROA
5.5%
5.3%
4.4%
5.7%
8.8%
EPS
¥201.10
¥181.81
¥151.72
¥215.29
¥339.00
DPS
¥62.50
¥123.00
¥115.00
¥100.00
¥64.00
BPS
¥2,577.71
¥2,479.62
¥2,431.22
¥2,362.21
¥2,237.14
FCF/Share
—
¥146
¥219
¥71
¥196
NCAV/Share
—
¥710
¥827
¥927
¥560
Payout Ratio
31.1%
67.7%
75.8%
46.4%
18.9%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 5
Date Activist Stake Event Flag Demands Source
2025-01-17
Kyoto Financial Group, Inc.
3.8%
correction
Passive
—
2024-12-04
Kyoto Financial Group, Inc.
3.8%
-1.4%
change
Passive
—
2024-07-29
Mitsubishi UFJ Financial Group Inc.
4.69%
change
Passive
—
2023-12-11
Kyoto Financial Group, Inc.
5.2%
correction
Passive
—
2023-11-01
Kyoto Financial Group, Inc.
5.2%
initial_5pct
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 10
#
Shareholder
Shares (thou.)
% of Total
1
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)
1,080
10.28%
2
BML, INC.
株式会社ビー・エム・エル
1,014
9.66%
3
Employee Stock Ownership Plan
ファルコホールディングス従業員持株会
418
3.98%
4
HIKARI TSUSHIN,INC.
光通信株式会社
376
3.58%
5
野村信託銀行株式会社(ファルコホールディングス従業員持株会専用信託口)
354
3.38%
6
MUFG Bank
株式会社三菱UFJ銀行
315
3.01%
7
Japan Custody Bank
株式会社日本カストディ銀行(信託口)
279
2.66%
8
MATSUMOTO YUSHI-SEIYAKU CO.,LTD.
松本油脂製薬株式会社
272
2.59%
9
Osaka Small and Medium Enterprise Investment and Development Co.
大阪中小企業投資育成株式会社
208
1.98%
10
赤澤 寬治
168
1.60%
Domestic Nominees
12.9%
+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
29.8%
-0.3% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
Japan Master Trust Bank
日本マスタートラスト信託銀行
9.79%
9.63%
10.28%
+0.65%
BML, INC.
式会社ビー・エム・エル
9.04%
9.51%
9.66%
+0.15%
Employee Stock Ownership Plan
ファルコホールディングス従業員持株会
4.11%
4.01%
3.98%
-0.03%
HIKARI TSUSHIN,INC.
光通信
3.36%
3.53%
3.58%
+0.05%
野村信託銀行株式会社(ファルコホールディングス従業員持株会専用信託口)
NEW ENTRY
—
—
—
3.38%
NEW
MUFG Bank
式会社三菱UFJ銀行
2.81%
2.96%
3.01%
+0.05%
Japan Custody Bank
日本カストディ銀行
2.62%
2.54%
2.66%
+0.12%
MATSUMOTO YUSHI-SEIYAKU CO.,LTD.
松本油脂製薬
—
1.61%
2.59%
+0.98%
Osaka Small and Medium Enterprise Investment and Development Co.
大阪中小企業投資育成
1.85%
1.95%
1.98%
+0.03%
赤澤 寬治
1.50%
1.58%
1.60%
+0.02%
The Bank of Kyoto
式会社京都銀行
last seen 2024
Exited Top 10
4.65%
4.89%
—
式会社ホルスクリエーションズアカザワ
last seen 2023
Exited Top 10
2.25%
—
—
Concentration (HHI)
ⓘ
253
260
268
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥3,123M
+110% since 2023
Holdings
10
+1 new
1 exited
Trend
1 building
vs 2023
Held Company
FY2025
¥3,123M total
FY2023
¥1,484M total
Book Val ¥M
Shares
Book Val ¥M
Shares
BML, INC.
㈱ビー・エム・エル
1,395
+23005.0%
↑
462,100
6
2,000
M
ODK Solutions Company,Ltd
㈱ODKソリューションズ
478
850,000
507
850,000
M
SHOFU INC.
㈱松風
351
166,500
337
166,500
M
MATSUMOTO YUSHI-SEIYAKU CO.,LTD.
松本油脂製薬㈱
329
18,300
258
18,300
M
NAKANISHI MFG.CO.,LTD.
㈱中西製作所
193
NEW
New
76,700
—
M
Chuo Warehouse Co.
㈱中央倉庫
110
78,000
84
78,000
M
GAKKEN HOLDINGS CO., LTD.
㈱学研ホールディングス
98
100,000
85
100,000
M
Niitaka Co., Ltd.
㈱ニイタカ
88
42,900
91
42,900
M
NAKABAYASHI CO.,LTD.
ナカバヤシ㈱
81
160,200
76
160,200
M
The Bank of Kyoto
㈱京都銀行
—
—
M
IwaiCosmo Holdings, Inc.
岩井コスモホールディングス㈱
—
−100%
Exit
—
40
30,000
M
Portfolio total
3,123
1,484
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding