5444
Yamato Kogyo Co., Ltd.
大和工業株式会社Yamato Kogyo Co., Ltd., through its subsidiaries, engages in the manufacture and sale of steel products in Japan and internationally. The company offers H-beam, channel, I-beam, equal angle, sheet pile, patterned H-beams, rolled steel for shipbuilding, cast steel products, structural components for ships, and heavy-duty machining. It also provides trackwork materials, such as turnouts, expansion joints, NEW crossings, glued insulated joint rails, anti-derailing guards, tie plates, and bolts. In addition, it offers jumbo H-beams, Z sheet piles, and rebars. Further, it is involved in the transportation and medical waste treatment, as well as produces counterweight products and storage tanks. The company was incorporated in 1944 and is headquartered in Himeji, Japan.
Price
¥11,785
Market Cap
¥732.0B
Ent. Value
¥513.4B
Net Cash
¥218.6B
Shares Out.
62.1M
P / E
11.5×
EV / EBIT
114.2×
P / Book
1.30×
P / NCAV
2.84×
Div. Yield
1.70%
Financials
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥160.4B | ¥168.3B | ¥163.5B | ¥180.4B | ¥150.0B |
| Cost of Sales | ¥138.1B | ¥138.7B | ¥131.7B | ¥148.8B | ¥123.8B |
| Gross Profit | ¥22.3B | ¥29.5B | ¥31.8B | ¥31.7B | ¥26.2B |
| SG&A | ¥17.8B | ¥18.0B | ¥14.5B | ¥14.9B | ¥12.9B |
| Operating Income | ¥4.5B | ¥11.5B | ¥17.3B | ¥16.8B | ¥13.3B |
| Non-Operating Income | ¥61.1B | ¥43.6B | ¥82.1B | ¥73.9B | ¥44.6B |
| Dividend Income | — | ¥613M | ¥494M | ¥458M | ¥321M |
| Interest Income | — | ¥12.2B | ¥11.8B | ¥3.6B | ¥418M |
| Non-Operating Expenses | — | ¥671M | ¥158M | ¥175M | ¥282M |
| Interest Expense | — | ¥253M | ¥91M | ¥86M | ¥82M |
| Ordinary Income | ¥65.2B | ¥54.4B | ¥99.2B | ¥90.5B | ¥57.6B |
| Pre-tax Income | ¥80.5B | ¥53.9B | ¥96.5B | ¥89.2B | ¥57.4B |
| Income Taxes | ¥16.6B | ¥19.9B | ¥24.4B | ¥21.0B | ¥13.7B |
| Current Tax | — | ¥20.5B | ¥23.8B | ¥20.2B | ¥12.5B |
| Deferred Tax | — | ¥-578M | ¥580M | ¥2.4B | ¥1.1B |
| Net Income (owners) | ¥62.4B | ¥31.8B | ¥70.0B | ¥65.3B | ¥39.9B |
| Minority Interest | — | ¥2.2B | ¥2.1B | ¥2.9B | ¥3.8B |
| Comprehensive Income | — | ¥79.0B | ¥105.7B | ¥112.0B | ¥65.5B |
| EBITDA | ¥15.0B | ¥21.7B | ¥23.9B | ¥22.9B | ¥19.1B |
| Goodwill Amort. (J-GAAP) | — | ¥895M | ¥102M | ¥102M | ¥102M |
| EPS | ¥1,024.60 | ¥502.51 | ¥1,099.15 | ¥1,025.49 | ¥618.62 |
| Shares Outstanding | — | 62.1M | 63.5M | 63.5M | 63.5M |
| Shares Issued (total) | — | 65.0M | 65.0M | 65.0M | 65.0M |
| Treasury Shares | — | 2.9M | 1.5M | 1.5M | 1.5M |