6599
EBRAINS,INC.
エブレン株式会社
Electric Appliances
Ebrains, Inc. designs, develops, produces, and sells industrial electronics and industrial computers designed for information, communications, control, video, and measurement fields in Japan. The company offers CompactPCI standard products; advancedTCA backplane products; VME/VXI multibus II standard products comprising backplanes, DIN racks, universal boards, card extenders, unit power supplies, cabinets, and related devices; industrial system chassis with CPU boards and various I/O boards; and custom backplanes/custom racks/chassis. It also provides bus racks. Ebrains, Inc. was incorporated in 1973 and is headquartered in Hachioji, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥4.0B
¥4.0B
¥4.3B
¥3.9B
Cost of Sales
¥3.2B
¥3.1B
¥3.2B
¥3.0B
Gross Profit
¥864M
¥911M
¥1.0B
¥928M
SG&A
¥400M
¥425M
¥390M
¥390M
Operating Income
¥465M
¥486M
¥656M
¥538M
Non-Operating Income
¥17M
¥12M
¥4M
¥7M
Dividend Income
¥0M
¥0M
¥0M
¥0M
Interest Income
¥4M
¥2M
¥0M
¥0M
Non-Operating Expenses
¥6M
¥8M
¥6M
¥15M
Interest Expense
¥0M
¥0M
¥0M
¥0M
Ordinary Income
¥476M
¥490M
¥654M
¥530M
Pre-tax Income
¥476M
¥490M
¥654M
¥530M
Income Taxes
¥162M
¥158M
¥228M
¥184M
Current Tax
¥163M
¥156M
¥223M
¥191M
Deferred Tax
¥-1M
¥2M
¥4M
¥-7M
Net Income (owners)
¥313M
¥332M
¥426M
¥345M
Comprehensive Income
¥341M
¥346M
¥439M
¥371M
EBITDA
¥481M
¥507M
¥674M
¥558M
EPS
¥207.70
¥220.06
¥282.44
¥228.89
Shares Outstanding
1.5M
1.5M
1.5M
1.5M
Shares Issued (total)
1.5M
1.5M
1.5M
1.5M
Treasury Shares
0.0M
0.0M
0.0M
0.0M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥5.9B
¥5.7B
¥5.6B
¥5.2B
Current Assets
¥4.6B
¥4.4B
¥4.3B
¥3.9B
Cash & Deposits
¥2.7B
¥2.4B
¥1.9B
¥1.7B
Trade Receivables
¥509M
¥429M
—
—
Non-Current Assets
¥1.3B
¥1.3B
¥1.3B
¥1.3B
PP&E
¥861M
¥872M
¥885M
¥889M
Intangible Assets
¥10M
¥14M
¥14M
¥5M
Investment Securities
¥14M
¥14M
¥10M
¥10M
Deferred Tax Assets
¥69M
¥68M
¥71M
¥76M
Total Liabilities
¥1.1B
¥1.2B
¥1.4B
¥1.4B
Current Liabilities
¥707M
¥771M
¥1.0B
¥1.0B
Accounts Payable
¥158M
¥521M
¥742M
¥705M
ST Debt
—
—
—
¥28M
Taxes Payable
¥91M
¥51M
¥135M
¥148M
Non-Current Liabilities
¥411M
¥401M
¥393M
¥374M
Pension Obligations
¥179M
¥179M
¥173M
¥169M
Total Equity
¥4.8B
¥4.5B
¥4.2B
¥3.8B
Capital Stock
¥143M
¥143M
¥143M
¥143M
Capital Surplus
¥137M
¥137M
¥137M
¥137M
Retained Earnings
¥4.4B
¥4.2B
¥3.9B
¥3.5B
Treasury Stock
¥-26M
¥-26M
¥-26M
¥-26M
AOCI
¥103M
¥75M
¥61M
¥49M
Equity (owners)
¥4.7B
¥4.4B
¥4.1B
¥3.7B
Total Interest-Bearing Debt ⓘ
—
—
—
¥28M
Net Cash ⓘ
¥2.7B
¥2.4B
¥1.9B
¥1.7B
NCAV ⓘ
¥3.5B
¥3.2B
¥2.9B
¥2.5B
NCAV/Share
¥2,338
¥2,144
¥1,934
¥1,666
BV/Share
¥3,104
¥2,934
¥2,741
¥2,480
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥382M
¥505M
¥247M
¥268M
Interest Paid
¥-0M
¥-0M
¥-0M
¥-0M
Interest Received
¥3M
¥2M
¥0M
¥0M
D&A
¥17M
¥21M
¥18M
¥20M
Investing CF
¥-3M
¥-34M
¥-35M
¥3M
CapEx
¥3M
¥4M
¥10M
¥5M
Financing CF
¥-57M
¥-41M
¥-61M
¥-65M
Dividends Paid
¥-57M
¥-41M
¥-33M
¥-27M
Share Buybacks
—
¥-0M
—
—
LT Debt Repaid
—
—
¥-10M
¥-40M
Free Cash Flow
¥380M
¥501M
¥237M
¥263M
Net Change in Cash
¥339M
¥438M
¥160M
¥223M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
6.7%
7.6%
10.7%
9.5%
ROA
5.4%
5.9%
7.9%
6.7%
EPS
¥207.70
¥220.06
¥282.44
¥228.89
DPS
¥40.00
¥38.00
¥27.00
¥22.00
BPS
¥3,171.78
¥2,983.76
¥2,781.38
¥2,512.73
FCF/Share
¥252
¥332
¥157
¥175
NCAV/Share
¥2,338
¥2,144
¥1,934
¥1,666
Payout Ratio
19.3%
17.3%
9.6%
9.6%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 4
Date Activist Stake Event Flag Demands Source
2025-09-29
Hikari Tsushin K.K.
7.39%
+0.25%
change
Passive
—
2025-08-27
Hikari Tsushin K.K.
7.14%
+1.03%
change
Passive
—
2024-12-20
Hikari Tsushin K.K.
6.11%
+1.08%
change
Passive
—
2024-09-05
Hikari Tsushin K.K.
5.03%
initial_5pct
Passive
—
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
上村 正人
500,700
33.18%
2
カーム有限会社
250,000
16.57%
3
HIKARI TSUSHIN,INC.
光通信株式会社
79,200
5.25%
4
小林 寛子
60,000
3.98%
5
熊谷 尚登
46,400
3.07%
6
Employee Stock Ownership Plan
エブレン社員持株会
34,531
2.29%
7
大橋 達也
30,000
1.99%
8
KIKUSUI HOLDINGS CORPORATION
菊水ホールディングス株式会社
30,000
1.99%
9
上村 和人
23,500
1.56%
10
上村 宏子
23,500
1.56%
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
71.4%
+1.3% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
上村 正人
33.18%
33.18%
33.18%
カーム有限会社
16.57%
16.57%
16.57%
HIKARI TSUSHIN,INC.
光通信
—
3.42%
5.25%
+1.83%
小林 寛子
3.98%
3.98%
3.98%
熊谷 尚登
3.31%
3.31%
3.07%
-0.24%
Employee Stock Ownership Plan
エブレン社員持株会
2.62%
2.45%
2.29%
-0.16%
大橋 達也
2.07%
2.08%
1.99%
-0.09%
KIKUSUI HOLDINGS CORPORATION
菊水ホールディングス
1.99%
1.99%
1.99%
上村 宏子
1.56%
1.56%
1.56%
上村 和人
1.56%
1.56%
1.56%
CACEIS BANK/QUINTET LUXEMBOURG SUB AC/UCITS CUSTOMERS ACCOUNT
last seen 2023
Exited Top 10
2.03%
—
—
Concentration (HHI)
ⓘ
1426
1433
1446
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved