5997

KYORITSU AIR TECH INC.

協立エアテック株式会社
Metal Products
Kyoritsu Air Tech Inc., together with its subsidiaries, manufactures and sells building and residential equipment in Japan. The company offers building air conditioning and disaster prevention equipment, such as dampers, air outlets, and fasteners; residential central air conditioning systems; ventilation systems; air outlets and VAV/Fass units; wall-mounted heat exchange air purifiers; radiant cooling/heating systems; exhaust system for induction cookers; water purifiers; and air conditioning materials, as well as ductless booster circulation fan. It also provides low-carbon eco-materials and commercial kitchen hoods. Kyoritsu Air Tech Inc. was founded in 1967 and is based in Kasuya, Japan.
← Companies
Price
¥797
Market Cap
¥3.8B
Ent. Value
¥1.6B
Net Cash
¥2.2B
Shares Out.
4.8M
P / E
8.3×
EV / EBIT
2.8×
⚠ TSE Capital Mandate
P / Book
0.39×
P / NCAV
1.22×
Div. Yield
2.51%
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥11.9B ¥11.7B ¥11.9B ¥10.6B ¥9.9B
Cost of Sales ¥9.0B ¥8.8B ¥9.0B ¥8.1B ¥7.3B
Gross Profit ¥2.9B ¥2.9B ¥2.9B ¥2.5B ¥2.6B
SG&A ¥2.3B ¥2.3B ¥2.2B ¥2.0B ¥2.0B
Operating Income ¥598M ¥685M ¥692M ¥503M ¥640M
Non-Operating Income ¥64M ¥53M ¥54M ¥67M ¥51M
Dividend Income ¥32M ¥21M ¥13M ¥11M ¥9M
Interest Income ¥5M ¥3M ¥3M ¥3M ¥2M
Non-Operating Expenses ¥17M ¥10M ¥7M ¥7M ¥7M
Interest Expense ¥17M ¥9M ¥7M ¥7M ¥6M
Ordinary Income ¥645M ¥728M ¥739M ¥563M ¥684M
Pre-tax Income ¥646M ¥728M ¥739M ¥553M ¥684M
Income Taxes ¥181M ¥225M ¥247M ¥190M ¥131M
Current Tax ¥191M ¥236M ¥277M ¥188M ¥233M
Deferred Tax ¥-10M ¥-10M ¥-30M ¥2M ¥-102M
Net Income (owners) ¥461M ¥499M ¥489M ¥364M ¥553M
Minority Interest ¥4M ¥4M ¥3M — —
Comprehensive Income ¥860M ¥779M ¥647M ¥364M ¥615M
EBITDA ¥866M ¥936M ¥940M ¥762M ¥898M
EPS ¥95.59 ¥103.63 ¥101.64 ¥75.74 ¥115.35
Shares Outstanding 4.8M 4.8M 4.8M 4.8M 4.8M
Shares Issued (total) 6.0M 6.0M 6.0M 6.0M 6.0M
Treasury Shares 1.2M 1.2M 1.2M 1.2M 1.2M