5603

KOGI CORPORATION

虹技株式会社
Iron & Steel
Kogi Corporation manufactures and sells casting roll-related products, environmental equipment, and friction materials in Japan and internationally. The company operates through Casting Field, Environment Field/Environmental Engineering, and Environment Field/Functional Materials segments. It offers various rolling rolls, such as steel plates, wire rods, steel bars, H-shaped steel, angle steel, channel steel, and deformed steel bars; steel castings for steel ingot molds and automotive press molds; and rum, cylinder, manhole cover, iron cover, and grating. It also provides continuous cast-iron rods and general casting products. In addition, the company offers blowers, transvectors, vortex coolers, oil skimmer, gas cooler/refrigerated air dryer, and air filter/dedicated adapter; KC metal fibers; and waste incinerators, recycling equipment, and superheated steam application equipment. Further, it offers ACE automatic molding machine, V process automatic molding machine, gray cast iron, spheroidal graphite cast iron, and press die casting, as well as TGC600 technology. Additionally, the company provides mold products, such as bed, frame, table, molding board, column, housing, gear housing, and gear casing; heat resistant castings, and steel related casting mold, molding board, and throat metals; other molds, sinker, tundish cover, throat cover, and alloy mold; and cast-iron rods under the Dense Bar name. Kogi Corporation was founded in 1916 and is headquartered in Himeji, Japan.
← Companies
Price
¥1,230
Market Cap
¥4.0B
Ent. Value
¥10.6B
Net Debt
−¥6.6B
Shares Out.
3.3M
P / E
8.6×
EV / EBIT
17.2×
⚠ TSE Capital Mandate
P / Book
0.26×
P / NCAV
0.97×
Div. Yield
4.07%
Financials
Metric FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales ¥25.7B ¥26.3B ¥26.0B ¥26.7B ¥23.1B
Cost of Sales ¥21.7B ¥22.0B ¥22.3B ¥23.1B ¥20.3B
Gross Profit ¥4.0B ¥4.3B ¥3.6B ¥3.6B ¥2.8B
SG&A ¥3.4B ¥3.2B ¥2.8B ¥2.8B ¥2.6B
Operating Income ¥618M ¥1.1B ¥786M ¥807M ¥154M
Non-Operating Income ¥269M ¥256M ¥189M ¥166M ¥165M
Dividend Income ¥125M ¥100M ¥79M ¥52M
Interest Income ¥3M ¥1M ¥2M ¥0M
Non-Operating Expenses ¥240M ¥260M ¥257M ¥230M
Interest Expense ¥138M ¥121M ¥143M ¥130M
Ordinary Income ¥669M ¥1.1B ¥714M ¥716M ¥89M
Pre-tax Income ¥700M ¥1.2B ¥714M ¥716M ¥89M
Income Taxes ¥170M ¥278M ¥228M ¥193M ¥90M
Current Tax ¥242M ¥194M ¥218M ¥66M
Deferred Tax ¥36M ¥34M ¥-24M ¥24M
Net Income (owners) ¥470M ¥798M ¥538M ¥466M ¥43M
Minority Interest ¥75M ¥-51M ¥55M ¥-44M
Comprehensive Income ¥1.4B ¥1.9B ¥1.1B ¥599M
EBITDA ¥2.2B ¥2.7B ¥2.3B ¥2.3B ¥1.5B
Goodwill Amort. (J-GAAP) ¥15M
EPS ¥143.53 ¥244.22 ¥164.66 ¥142.34 ¥13.20
Shares Outstanding 3.3M 3.3M 3.3M 3.3M
Shares Issued (total) 3.4M 3.4M 3.4M 3.4M
Treasury Shares 0.1M 0.1M 0.1M 0.0M