6044
SANKI SERVICE CORPORATION
株式会社三機サービス
Services
Sanki Service Corporation engages in the provision of design, construction, management, and maintenance services for various equipment in Japan and internationally. The company offers its services for air conditioning, electrical, kitchen equipment, water supply, drainage, sanitary equipment, etc. It is also involved in the proposal of improvements, renovations, and optimization of air conditioning, electrical equipment, and control functions to suit each facility. The company was incorporated in 1977 and is headquartered in Himeji, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥20.6B
¥19.4B
¥14.7B
¥11.6B
¥11.5B
Cost of Sales
¥15.9B
¥15.3B
¥11.3B
¥9.1B
¥8.9B
Gross Profit
¥4.7B
¥4.1B
¥3.4B
¥2.5B
¥2.6B
SG&A
¥3.7B
¥3.4B
¥2.8B
¥2.2B
¥2.3B
Operating Income
¥1.0B
¥737M
¥575M
¥221M
¥289M
Non-Operating Income
¥13M
¥28M
¥7M
¥11M
¥9M
Dividend Income
¥5M
¥5M
¥2M
¥1M
¥1M
Interest Income
¥0M
¥0M
¥0M
¥0M
¥2M
Non-Operating Expenses
¥13M
¥6M
¥3M
¥8M
¥4M
Interest Expense
¥5M
¥3M
¥2M
¥2M
¥2M
Ordinary Income
¥1.0B
¥759M
¥579M
¥225M
¥294M
Pre-tax Income
¥1.1B
¥716M
¥677M
¥247M
¥275M
Income Taxes
¥361M
¥248M
¥224M
¥93M
¥106M
Current Tax
¥391M
¥206M
¥288M
¥102M
¥127M
Deferred Tax
¥-30M
¥42M
¥-63M
¥-9M
¥-21M
Net Income (owners)
¥689M
¥468M
¥453M
¥154M
¥176M
Minority Interest
—
—
—
—
¥-7M
Comprehensive Income
¥715M
¥518M
¥455M
¥155M
¥188M
EBITDA
¥1.1B
¥878M
¥701M
¥348M
¥413M
Goodwill Amort. (J-GAAP)
¥6M
¥1M
—
—
—
EPS
¥106.98
¥72.77
¥73.25
¥26.02
¥29.70
Shares Outstanding
6.4M
6.4M
6.5M
5.9M
5.9M
Shares Issued (total)
6.6M
6.6M
6.6M
5.9M
5.9M
Treasury Shares
0.1M
0.2M
0.1M
0.0M
0.0M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥9.9B
¥8.6B
¥8.4B
¥5.1B
¥5.1B
Current Assets
¥8.4B
¥7.0B
¥7.0B
¥4.1B
¥4.0B
Cash & Deposits
¥2.5B
¥2.1B
¥1.5B
¥1.8B
¥1.9B
Trade Receivables
¥5.1B
¥4.4B
¥4.5B
¥1.8B
—
Non-Current Assets
¥1.6B
¥1.6B
¥1.4B
¥1.0B
¥1.1B
PP&E
¥687M
¥700M
¥551M
¥312M
¥334M
Goodwill
¥22M
¥28M
—
—
—
Intangible Assets
¥89M
¥143M
¥183M
¥271M
¥357M
Investment Securities
¥308M
¥270M
¥198M
¥105M
¥112M
Deferred Tax Assets
¥194M
¥177M
¥204M
¥143M
¥133M
Total Liabilities
¥5.1B
¥4.4B
¥4.5B
¥2.1B
¥2.1B
Current Liabilities
¥4.5B
¥3.5B
¥3.6B
¥1.6B
¥1.5B
ST Debt
¥222M
¥285M
¥261M
¥90M
¥90M
Taxes Payable
¥320M
¥84M
¥294M
¥52M
¥61M
Non-Current Liabilities
¥681M
¥878M
¥944M
¥513M
¥640M
Total LT Borrowings
¥239M
¥412M
¥549M
¥206M
¥296M
Pension Obligations
¥167M
¥157M
¥143M
¥137M
¥161M
Deferred Tax Liab.
¥41M
¥42M
¥19M
—
—
Total Equity
¥4.8B
¥4.2B
¥3.8B
¥3.0B
¥3.0B
Capital Stock
¥617M
¥617M
¥617M
¥617M
¥617M
Capital Surplus
¥1.1B
¥1.1B
¥1.1B
¥504M
¥502M
Retained Earnings
¥3.2B
¥2.6B
¥2.3B
¥1.9B
¥1.8B
Treasury Stock
¥-119M
¥-132M
¥-142M
¥-15M
¥-0M
AOCI
¥76M
¥50M
¥-0M
¥-2M
¥-3M
Equity (owners)
¥4.7B
¥4.2B
¥3.8B
¥3.0B
¥3.0B
Total Interest-Bearing Debt ⓘ
¥460M
¥696M
¥810M
¥296M
¥386M
Net Cash ⓘ
¥2.0B
¥1.4B
¥714M
¥1.5B
¥1.5B
NCAV ⓘ
¥3.2B
¥2.6B
¥2.4B
¥2.0B
¥1.8B
NCAV/Share
¥501
¥410
¥374
¥336
¥308
BV/Share
¥735
¥647
¥590
¥509
¥499
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥865M
¥1.0B
¥-1.1B
¥60M
¥666M
Interest Paid
¥-4M
¥-3M
¥-2M
¥-2M
¥-2M
Interest Received
¥6M
¥5M
¥2M
¥2M
¥3M
D&A
¥110M
¥140M
¥126M
¥127M
¥124M
Goodwill Amort.
¥6M
¥1M
—
—
—
Investing CF
¥-30M
¥-220M
¥-40M
¥39M
¥-110M
CapEx
¥26M
¥56M
¥2M
¥11M
¥3M
Purchase Investments
¥-1M
¥-1M
¥-1M
¥-0M
¥-0M
Financing CF
¥-369M
¥-342M
¥310M
¥-225M
¥184M
Dividends Paid
¥-129M
¥-148M
¥-89M
¥-91M
¥-145M
Share Buybacks
—
¥-0M
¥0M
¥-28M
—
LT Debt Repaid
¥-275M
¥-201M
¥-100M
¥-90M
¥-104M
Free Cash Flow
¥839M
¥983M
¥-1.1B
¥49M
¥663M
Net Change in Cash
¥465M
¥478M
¥-797M
¥-120M
¥742M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
15.3%
11.6%
13.2%
5.2%
6.0%
ROA
7.4%
5.5%
6.7%
3.0%
3.5%
EPS
¥106.98
¥72.77
¥73.25
¥26.02
¥29.70
DPS
¥25.00
¥20.00
¥23.00
¥15.00
¥15.00
BPS
¥746.67
¥655.09
¥596.79
¥509.09
¥498.87
FCF/Share
¥130
¥153
¥-165
¥8
¥112
NCAV/Share
¥501
¥410
¥374
¥336
¥308
Payout Ratio
23.4%
27.5%
31.4%
57.6%
50.5%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 7
Date Activist Stake Event Flag Demands Source
2025-10-31
Shin Maint Holdings Co.,Ltd.
9.31%
+1.03%
change
Passive
—
2025-09-29
Hikari Tsushin K.K.
18.78%
change
Passive
—
2025-09-04
Shin Maint Holdings Co.,Ltd.
8.28%
+1.0%
change
Passive
—
2025-07-24
Shin Maint Holdings Co.,Ltd.
7.28%
+1.16%
change
Passive
—
2025-06-05
Shin Maint Holdings Co.,Ltd.
5.01%
change
Passive
—
2025-06-05
Shin Maint Holdings Co.,Ltd.
6.12%
+1.11%
change
Passive
—
2025-01-09
Shin Maint Holdings Co.,Ltd.
5.01%
initial_5pct
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 1
#
Shareholder
Shares (thou.)
% of Total
1
株式会社中島産業
975,000
15.13%
2
UH Partners 2
株式会社UH Partners 2
445,300
6.91%
3
HIKARI TSUSHIN,INC.
光通信株式会社
444,800
6.90%
4
中島 義兼
422,306
6.55%
5
Shin Maint Holdings Co.,Ltd.
シンメンテホールディングス株式会社
395,600
6.14%
6
中島 諒子
344,500
5.34%
7
UH Partners 3
株式会社UH Partners 3
255,800
3.97%
8
Employee Stock Ownership Plan
三機サービス従業員持株会
244,354
3.79%
9
中島 悠希
233,344
3.62%
10
中島 薫子
225,000
3.49%
Domestic Nominees
0.0%
+0.0% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
61.8%
+1.9% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社中島産業
15.00%
15.16%
15.13%
-0.03%
UH Partners 2
式会社UH Partners 2
6.85%
6.92%
6.91%
-0.01%
HIKARI TSUSHIN,INC.
光通信
6.84%
6.91%
6.90%
-0.01%
中島 義兼
6.64%
6.79%
6.55%
-0.24%
Shin Maint Holdings Co.,Ltd.
シンメンテホールディングス
↑
—
3.87%
6.14%
+2.27%
中島 諒子
5.22%
5.28%
5.34%
+0.06%
UH Partners 3
式会社UH Partners 3
3.94%
3.98%
3.97%
-0.01%
Employee Stock Ownership Plan
三機サービス従業員持株会
4.05%
3.97%
3.79%
-0.18%
中島 悠希
3.51%
3.55%
3.62%
+0.07%
中島 薫子
3.46%
3.50%
3.49%
-0.01%
日本マスタートラスト信託銀行
last seen 2023
Exited Top 10
2.99%
—
—
Concentration (HHI)
ⓘ
455
471
489
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥134M
+65% since 2023
Holdings
1
Trend
Stable
vs 2023
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding