5279
NIHON KOGYO CO., LTD.
日本興業株式会社Nihon Kogyo Co., Ltd. engages in the civil engineering, landscaping, and exterior design businesses in Japan. The company designs and manufactures concrete products, including box culvert, culvert, storage and disaster prevention, retaining wall, road, underground electric wires, waterway, river, ocean, special concrete, and dam related products used for roads, sewer, bank construction, fish reefs, disaster prevention and mitigation, as well as the maintenance and repair of infrastructure, such as highways, bridges, and tunnels. In addition, it offers paving materials, furniture used in parks, wood cleats, construction products, and disaster prevention and mitigation items. Further, the company provides gardening and pet-related products comprising garden sink, shower place, standing faucet unit, disaster prevention and mitigation, entrance and approach, around the garden, parking, raku shiba, exterior related materials, and other exterior products. It also manufactures and sells products for public spaces; and undertakes evil engineering and block construction. Nihon Kogyo Co., Ltd. was founded in 1945 and is headquartered in Sanuki, Japan.
Price
¥1,140
Market Cap
¥3.3B
Ent. Value
¥5.8B
Net Debt
−¥2.5B
Shares Out.
2.9M
P / E
5.7×
EV / EBIT
7.3×
⚠ TSE Capital Mandate
P / Book
0.39×
P / NCAV
7.47×
Div. Yield
3.95%
Financials
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥16.3B | ¥14.7B | ¥13.7B | ¥11.3B | ¥11.8B |
| Cost of Sales | ¥12.7B | ¥11.7B | ¥10.9B | ¥9.0B | ¥9.4B |
| Gross Profit | ¥3.6B | ¥3.0B | ¥2.8B | ¥2.3B | ¥2.3B |
| SG&A | ¥2.8B | ¥2.5B | ¥2.3B | ¥2.0B | ¥2.0B |
| Operating Income | ¥791M | ¥595M | ¥414M | ¥281M | ¥364M |
| Non-Operating Income | ¥80M | ¥75M | ¥71M | ¥63M | ¥90M |
| Dividend Income | — | ¥20M | ¥17M | ¥16M | ¥15M |
| Interest Income | — | ¥4M | ¥4M | ¥4M | ¥4M |
| Non-Operating Expenses | — | ¥29M | ¥21M | ¥20M | ¥34M |
| Interest Expense | — | ¥26M | ¥16M | ¥15M | ¥15M |
| Ordinary Income | ¥823M | ¥640M | ¥464M | ¥324M | ¥420M |
| Pre-tax Income | ¥812M | ¥624M | ¥464M | ¥323M | ¥394M |
| Income Taxes | ¥234M | ¥230M | ¥156M | ¥124M | ¥120M |
| Current Tax | — | ¥255M | ¥143M | ¥98M | ¥103M |
| Deferred Tax | — | ¥-25M | ¥13M | ¥26M | ¥18M |
| Net Income (owners) | ¥578M | ¥394M | ¥295M | ¥199M | ¥273M |
| Minority Interest | — | — | ¥13M | — | — |
| Comprehensive Income | — | ¥333M | ¥483M | ¥216M | ¥217M |
| EBITDA | ¥1.4B | ¥1.1B | ¥900M | ¥678M | ¥746M |
| Goodwill Amort. (J-GAAP) | — | ¥14M | ¥14M | — | — |
| EPS | ¥198.48 | ¥135.70 | ¥101.93 | ¥68.61 | ¥94.33 |
| Shares Outstanding | — | 2.9M | 2.9M | 2.9M | 2.9M |
| Shares Issued (total) | — | 3.1M | 3.1M | 3.1M | 3.1M |
| Treasury Shares | — | 0.2M | 0.2M | 0.2M | 0.2M |