COPRO-HOLDINGS. Co., Ltd.

7059 株式会社コプロ・ホールディングス

Staffing & Employment Services · Prime · TSE: Disclosed

PRICE: ¥747 · MKT CAP: ¥28.5B · P/E: 9.9x · P/B: 2.89x · DIV YIELD: 4.0%

PRICE — 5Y

Characteristics & Business Summary

COPRO-HOLDINGS. Co., Ltd. engages in the temporary staffing and placement business in Japan and internationally. It provides temporary staffing services with a focus construction, plant, and mechanical design engineers. The company also designs and develops...

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

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Net Sales	14,837	15,589	18,791	24,098	30,015	36,662	27,500
Operating Profit	1,438	1,621	1,322	2,142	2,764	3,633	900
Ordinary Profit	1,440	1,620	1,324	2,212	2,784	3,665	—
Net Profit	1,009	963	865	1,463	1,821	2,880	436
EPS	¥211	¥104	¥93	¥77	¥96	¥76	—
DPS	¥75	¥40	¥50	¥65	¥60	¥30	—

Balance Sheet & Valuation Highlights

Total Assets ¥47B

Net Assets (Equity) ¥10B

Equity Ratio 20.8%

ROE (Return on Equity) 29.1%

Cash & Equivalents ¥9B

Interest-Bearing Debt ¥29B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 株式会社リタメコ 44.1%
2. 清川甲介 13.8%
3. 蔭山恭一 5.2%
4. Custody Bank of Japan, Ltd. (Trust Account) 2.4%
5. 森實厚裕 1.8%
6. NOMURA PB NOMINEES LIMITED OMNIBUS-MARGIN （CASHPB）（常任代理人野村證券株式会社） 1.3%
7. 藤巻正司 1.1%
8. Nomura Trust and Banking Co., Ltd. 0.8%
9. Morgan Stanley 0.8%
10. JPMorgan Securities Japan Co., Ltd. 0.7%

Activist Activity

RITAMEKO. Co., Ltd. 55.81%

2025-05-13 · change

RITAMEKO. Co., Ltd. 54.82%

2024-04-12 · change

RITAMEKO. Co., Ltd. 54.82%

2024-02-06 · change

Bayview Asset Management Co., Ltd. 4.19%

2023-12-07 · change

Bayview Asset Management Co., Ltd. 5.23%

2023-08-22 · initial_5pct

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues per share	¥3,106	¥1,679	¥2,022	¥1,263	¥1,576	¥963	¥722
FCF/Share	¥180	¥64	¥85	¥119	¥109	¥68	—
EPS	¥211	¥104	¥93	¥77	¥96	¥76	—
DPS	¥75	¥40	¥50	¥65	¥60	¥30	—
Capital Spending per share	¥27	¥25	¥23	¥3	¥8	¥12	—
Book Value per share	¥1,313	¥704	¥757	¥422	¥433	¥260	—
Common Shares Outstanding	5M	9M	9M	19M	19M	38M	38M

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues (Net Sales)	¥15B	¥16B	¥19B	¥24B	¥30B	¥37B	¥28B
Operating Margin (%)	9.7%	10.4%	7.0%	8.9%	9.2%	9.9%	3.3%
Net Profit (owners)	¥1B	¥1B	¥1B	¥1B	¥2B	¥3B	¥0B
Net Profit Margin (%)	6.8%	6.2%	4.6%	6.1%	6.1%	7.9%	1.6%
Working Capital	¥5B	¥4B	¥5B	¥6B	¥6B	¥-21B	—
Total Debt (Interest-bearing)	¥0B	¥0B	¥0B	¥0B	¥0B	¥29B	—
Net Worth (Common Equity)	¥6B	¥7B	¥7B	¥8B	¥8B	¥10B	—
Return on Total Assets (ROA)	11.9%	10.9%	8.7%	12.0%	13.9%	6.1%	—
Return on Common Equity (ROE)	16.1%	14.7%	12.3%	18.2%	22.1%	29.1%	—

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.