6005
MIURA CO.,LTD.
三浦工業株式会社
Industrials · Specialty Industrial Machinery
Miura Co., Ltd. produces and sells boilers in Japan and internationally. The company offers small once-through boilers, marine auxiliary boilers, exhaust gas boilers, sterilizers, and water tube boilers. It also provides equipment sales and maintenance services. In addition, the company is involved in laundry equipment, marine equipment, water treatment equipment, food equipment, and medical equipment businesses. Miura Co., Ltd. was incorporated in 1947 and is headquartered in Matsuyama, Japan.
Price
¥3,222
Market Cap
¥372.8B
Ent. Value
—
Net Cash
est
—
Shares Out.
115.7M
P / E
15.6×
EV / EBIT
—
P / Book
—
P / NCAV
N/M
Div. Yield
1.89%
Financials
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|
| Net Sales | ¥251.3B | ¥159.7B | ¥158.4B | ¥143.5B |
| Cost of Sales | ¥157.1B | ¥92.9B | ¥94.1B | ¥84.6B |
| Gross Profit | ¥94.2B | ¥66.8B | ¥64.3B | ¥59.0B |
| SG&A | ¥69.4B | ¥44.8B | ¥43.1B | ¥40.2B |
| Operating Income | ¥25.3B | ¥23.1B | ¥21.9B | ¥19.4B |
| Non-Operating Income | ¥1.4B | ¥2.1B | ¥905M | ¥677M |
| Non-Operating Expenses | ¥1.8B | ¥1.2B | ¥596M | ¥137M |
| Pre-tax Income | ¥29.6B | ¥26.8B | ¥23.5B | ¥20.4B |
| Net Income (owners) | ¥23.3B | ¥19.4B | ¥16.9B | ¥14.4B |
| Minority Interest | ¥51M | ¥99M | ¥110M | ¥-13M |
| Comprehensive Income | ¥14.5B | ¥23.9B | ¥17.2B | ¥17.3B |
| EBITDA | ¥39.7B | ¥29.8B | ¥29.0B | ¥26.3B |
| EPS | ¥206.35 | ¥175.00 | ¥149.52 | ¥127.74 |
| Shares Outstanding | 115.7M | 110.2M | 111.9M | 113.1M |
| Shares Issued (total) | 125.3M | 125.3M | 125.3M | 125.3M |
| Treasury Shares | 9.6M | 15.0M | 13.4M | 12.2M |
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | ¥439.6B | ¥241.0B | ¥229.6B | ¥219.2B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets | ¥179.4B | ¥138.2B | ¥147.9B | ¥124.9B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Deposits | ¥55.3B | ¥37.3B | ¥30.6B | ¥40.0B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Current Assets | ¥260.1B | ¥102.8B | ¥81.7B | ¥94.2B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| PP&E | ¥49.4B | ¥40.6B | ¥39.7B | ¥41.4B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Goodwill | ¥40.4B | — | — | ¥6.0B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Intangible Assets | ¥120.9B | ¥4.0B | ¥4.1B | ¥14.1B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred Tax Assets | ¥3.0B | ¥1.4B | ¥2.0B | ¥2.2B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Liabilities | ¥233.9B | ¥59.4B | ¥60.6B | ¥58.9B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities | ¥85.6B | ¥54.5B | ¥56.2B | ¥51.8B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Current Liabilities | ¥148.2B | ¥4.9B | ¥4.5B | ¥7.1B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred Tax Liab. | ¥22.8B | ¥99M | ¥81M | ¥1.4B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Equity | ¥205.7B | ¥181.5B | ¥168.9B | ¥160.2B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Surplus | ¥21.3B | ¥12.4B | ¥12.4B | ¥12.4B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Retained Earnings | ¥181.5B | ¥163.9B | ¥150.9B | ¥139.1B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury Stock | ¥-10.7B | ¥-16.7B | ¥-10.8B | ¥-6.7B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| AOCI | ¥2.4B | ¥11.5B | ¥6.3B | ¥5.8B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity (owners) | ¥204.1B | ¥180.7B | ¥168.3B | ¥160.2B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Minority Interests | ¥1.6B | ¥819M | ¥564M | ¥39M | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Cash ⓘ | ¥55.3B | ¥37.3B | ¥30.6B | ¥40.0B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NCAV ⓘ | ¥-54.4B | ¥78.7B | ¥87.3B | ¥66.0B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NCAV/Share | ¥-470 | ¥714 | ¥780 | ¥584 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BV/Share | ¥1,765 | ¥1,639 | ¥1,504 | ¥1,416 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|
| Operating CF | ¥34.1B | ¥20.8B | ¥17.8B | ¥19.4B |
| D&A | ¥14.4B | ¥6.7B | ¥7.0B | ¥6.9B |
| Investing CF | ¥-134.6B | ¥-1.3B | ¥-12.5B | ¥-14.5B |
| CapEx | ¥6.1B | ¥2.2B | ¥1.6B | ¥2.4B |
| Financing CF | ¥119.7B | ¥-15.4B | ¥-13.8B | ¥-3.4B |
| Free Cash Flow | ¥28.0B | ¥18.6B | ¥16.2B | ¥17.0B |
| Net Change in Cash | ¥18.0B | ¥5.2B | ¥-8.0B | ¥2.6B |
Event Timeline
S Shareholder
A Capital Signal
Large Shareholder Reports 5
Capital Allocation Signals 1
| Date | Type | Amount | Summary | |
|---|---|---|---|---|
|
2026-05-14
15:30
|
Div Increase | ¥4.9B ¥42.0/sh +14% | Miura Corporation announced a final dividend of ¥42 per share for FY2026 (year ending March 31, 2026), bringing total an… | |
|
Summary
Miura Corporation announced a final dividend of ¥42 per share for FY2026 (year ending March 31, 2026), bringing total annual dividend to ¥72 per share (up 18% YoY from ¥61). The dividend totals ¥4.86 billion and will be paid from retained earnings, reflecting strong operational performance and the company's commitment to stable dividend growth while maintaining internal reserves for R&D, M&A, and capital investments.
Deadline: 2026-06-29
YoY: +14%
Source (JP)
当期の配当金につきましては、期末配当を1株当たり42円とし、先の中間配当金30円と合わせて年間の配当金を72円とさせていただく予定です。
剰余金の配当に関するお知らせ
TDnet PDF
|
||||
| # | 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)
|
16,094 | 13.91% |
| 2 | ダイキン工業株式会社 | 5,400 | 4.67% |
| 3 | 株式会社伊予銀行 | 5,329 | 4.61% |
| 4 |
Japan Custody Bank
株式会社日本カストディ銀行(信託口)
|
5,042 | 4.36% |
| 5 |
The Ehime Bank, Ltd.
株式会社愛媛銀行
|
4,823 | 4.17% |
| 6 |
Employee Stock Ownership Plan
ミウラグループ従業員持株会
|
3,534 | 3.05% |
| 7 | 愛媛県 | 3,000 | 2.59% |
| 8 | 公益財団法人三浦教育振興財団 | 3,000 | 2.59% |
| 9 | いよぎんリース株式会社 | 2,906 | 2.51% |
| 10 | MISAKI ENGAGEMENT MASTER FUND (常任代理人 香港上海銀行東京支店) | 2,430 | 2.10% |
as of 2025-03-31
Source: EDINET ↗
Ownership by year — hover bars for detail
Domestic Nominees
18.3%
-0.6% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
-4.2% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
26.3%
+3.7% vs 2024
Named entities with disclosed investment intent
Bar = % of shares outstanding · top-10 covers 44.6% · grey = other shareholders · 2025
| Shareholder | Trend | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Japan Master Trust Bank 日本マスタートラスト信託銀行 | 20.48% | 14.46% | 13.91% -0.55% | |
| ダイキン工業 NEW ENTRY | — | — | — | 4.67% NEW |
| 式会社伊予銀行 | 4.76% | 4.83% | 4.61% -0.22% | |
| Japan Custody Bank 日本カストディ銀行 | 5.77% | 4.39% | 4.36% -0.03% | |
| The Ehime Bank, Ltd. 式会社愛媛銀行 | 4.58% | 4.72% | 4.17% -0.55% | |
| Employee Stock Ownership Plan ミウラグループ従業員持株会 | — | 3.13% | 3.05% -0.08% | |
| 愛媛県 | 2.68% | 2.72% | 2.59% -0.13% | |
| 公益財団法人三浦教育振興財団 | 2.68% | 2.72% | 2.59% -0.13% | |
| いよぎんリース | 2.60% | 2.64% | 2.51% -0.13% | |
| MISAKI ENGAGEMENT MASTER FUND NEW ENTRY | — | — | — | 2.10% NEW |
| State Street last seen 2024 | Exited Top 10 | — | 4.22% | — |
| Business Partner Stock Ownership Plan ミウラグループ取引先持株会 last seen 2024 | Exited Top 10 | 1.79% | 1.87% | — |
| 野村信託銀行株式会社(投信口) last seen 2023 | Exited Top 10 | 1.86% | — | — |
| 28.3ミウラグループ従業員持株会 last seen 2023 | Exited Top 10 | 3.07% | — | — |
| Concentration (HHI) ⓘ | 534 | 327 | 306 |
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥8,164M
-0% since 2023
Holdings
26
+3 new
3 exited
Trend
2 unwinding
vs 2023
| Held Company | FY2025 ¥8,164M total | FY2023 ¥8,193M total | |||
|---|---|---|---|---|---|
| Book Val ¥M | Shares | Book Val ¥M | Shares | ||
| ㈱いよぎんホール ディングス | 1,714 |
NEW
New
975,000
|
— | M | |
|
TOKYO GAS CO.,LTD.
東京瓦斯㈱
|
1,196 |
251,200
|
626 | 251,200 | |
|
IBIDEN CO.,LTD.
イビデン㈱
|
864 |
216,600
|
1,139 | 216,600 | M |
|
NORITZ CORPORATION
㈱ノーリツ
|
756 |
428,900
|
744 | 428,900 | M |
|
ONO PHARMACEUTICAL CO., LTD.
小野薬品工業㈱
|
616 |
-52.9%
↓
384,800
|
2,260 | 817,700 | M |
|
IWATANI CORPORATION
岩谷産業㈱
|
597 |
+300.0%
↑
400,000
|
579 | 100,000 | M |
|
HISAMITSU PHARMACEUTICAL CO.,INC.
久光製薬㈱
|
548 |
135,600
|
512 | 135,600 | M |
|
FUJI CO., LTD.
㈱フジ
|
462 |
213,000
|
368 | 213,000 | M |
|
OSAKA SODA CO.,LTD.
㈱大阪ソーダ
|
307 |
+400.0%
↑
189,500
|
165 | 37,900 | |
|
FUJICCO CO., LTD.
フジッコ㈱
|
272 |
-25.3%
↓
170,200
|
422 | 227,800 | |
|
The Ehime Bank, Ltd.
㈱愛媛銀行
|
236 |
220,200
|
185 | 220,200 | M |
|
OSAKA GAS CO.,LTD.
大阪瓦斯㈱
|
202 |
60,000
|
130 | 60,000 | |
|
MARUDAI FOOD CO.,LTD.
丸大食品㈱
|
95 |
+1.8%
↑
55,914
|
79 | 54,911 | |
|
TOPPAN Holdings Inc.
ＴＯＰＰＡＮホールディングス㈱
|
81 |
NEW
New
20,108
|
— | ||
|
DYNIC CORPORATION
ダイニック㈱
|
70 |
93,800
|
70 | 93,800 | |
|
TOTECH CORPORATION
東テク㈱
|
41 |
+200.0%
↑
17,100
|
24 | 5,700 | |
|
BOURBON CORPORATION
㈱ブルボン
|
38 |
+5.7%
↑
15,367
|
31 | 14,538 | |
|
YAKULT HONSHA CO.,LTD.
㈱ヤクルト本社
|
28 |
+100.0%
↑
10,000
|
48 | 5,000 | |
| 第一生命ホールディングス㈱ | 9 |
+300.0%
↑
8,400
|
5 | 2,100 | |
| ㈱白洋舎 | 8 |
NEW
New
2,800
|
— | ||
|
KIKKOMAN CORPORATION
キッコーマン㈱
|
6 |
+400.0%
↑
4,700
|
6 | 940 | |
|
NAKANISHI MFG.CO.,LTD.
㈱中西製作所
|
6 |
2,400
|
4 | 2,400 | |
|
Yoshitake Inc.
㈱ヨシタケ
|
5 |
8,000
|
5 | 8,000 | M |
|
NITTO KOGYO CORPORATION
日東工業㈱
|
3 |
1,000
|
2 | 1,000 | |
|
Dainichiseika Color & Chemicals Mfg. Co., Ltd.
大日精化工業㈱
|
3 |
1,000
|
1 | 1,000 | |
|
SEKI CO.,LTD.
セキ㈱
|
1 |
1,000
|
1 | 1,000 | M |
|
Iyogin Holdings,Inc.
㈱いよぎんホールディングス
|
— |
−100%
Exit
—
|
733 | 975,000 | M |
| 凸版印刷㈱ | — |
−100%
Exit
—
|
50 | 19,052 | |
|
Hakuyosha Co.
㈱白洋舍
|
— |
−100%
Exit
—
|
4 | 2,800 | |
| Portfolio total | 8,164 | 8,193 | |||
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding