C.E.Management Integrated Laboratory Co.Ltd

6171 株式会社土木管理総合試験所

Engineering & Construction · Standard

PRICE: ¥380 · MKT CAP: ¥5.4B · P/E: 11.2x · P/B: 1.04x · DIV YIELD: 3.2%

PRICE — 5Y

Characteristics & Business Summary

C.E.Management Integrated Laboratory Co.Ltd provides services in the areas of civil engineering and construction in Japan. The company conducts geological surveys to obtain ground information for the construction for civil engineering structures and...

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	7,341	6,999	7,327	7,346	7,696
Operating Profit	485	534	474	581	670
Ordinary Profit	591	565	488	607	707
Net Profit	213	350	190	363	483
EPS	¥15	¥25	¥13	¥25	¥34
DPS	¥10	¥11	¥12	¥12	¥12

Balance Sheet & Valuation Highlights

Total Assets ¥7B

Net Assets (Equity) ¥5B

Equity Ratio 70.4%

ROE (Return on Equity) 9.5%

Cash & Equivalents ¥2B

Interest-Bearing Debt ¥0B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. Feel 21.8%
2. 下平雄二 11.2%
3. Employee Stock Ownership Plan 4.3%
4. 下平美奈子 3.1%
5. 下平絵里加 2.0%
6. 下平真里奈 2.0%
7. 松本土建株式会社 1.6%
8. SBI Securities Co., Ltd. 1.5%
9. 外池榮一郎 1.1%
10. 母袋道也 1.0%

Activist Activity

Yuuji Shimodaira, Minako Shimodaira, Feel Corporation 36.0%

2026-06-01 · increase

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥517	¥493	¥516	¥517	¥541
FCF/Share	¥18	¥20	¥63	¥32	¥18
EPS	¥15	¥25	¥13	¥25	¥34
DPS	¥10	¥11	¥12	¥12	¥12
Capital Spending per share	¥27	¥3	¥4	¥16	¥16
Book Value per share	¥307	¥321	¥323	¥336	¥358
Common Shares Outstanding	14M	14M	14M	14M	14M

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥7B	¥7B	¥7B	¥7B	¥8B
Operating Margin (%)	6.6%	7.6%	6.5%	7.9%	8.7%
Net Profit (owners)	¥0B	¥0B	¥0B	¥0B	¥0B
Net Profit Margin (%)	2.9%	5.0%	2.6%	4.9%	6.3%
Working Capital	¥1B	¥1B	¥2B	¥2B	¥2B
Total Debt (Interest-bearing)	¥1B	¥1B	¥1B	¥0B	¥0B
Net Worth (Common Equity)	¥4B	¥5B	¥5B	¥5B	¥5B
Return on Total Assets (ROA)	3.1%	5.0%	2.8%	5.2%	6.6%
Return on Common Equity (ROE)	4.9%	7.7%	4.1%	7.6%	9.5%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.