7409
AeroEdge Co.,Ltd.
AeroEdge株式会社
Metal Products
AeroEdge Co., Ltd. manufactures and sells aerospace engine parts in Japan. It offers machining and additive manufacturing services; and engineering consulting services. The company was incorporated in 2015 and is headquartered in Ashikaga, 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 ↗
Net Sales
¥3.6B
¥3.4B
¥2.9B
Cost of Sales
¥1.9B
¥1.8B
¥1.7B
Gross Profit
¥1.7B
¥1.5B
¥1.2B
SG&A
¥1.0B
¥807M
¥725M
Operating Income
¥655M
¥705M
¥479M
Non-Operating Income
¥23M
¥190M
¥167M
Non-Operating Expenses
¥113M
¥53M
¥48M
Interest Expense
¥50M
¥38M
¥43M
Ordinary Income
¥565M
¥843M
¥598M
Pre-tax Income
¥564M
¥842M
¥600M
Income Taxes
¥-170M
¥143M
¥-73M
Current Tax
¥92M
¥136M
¥4M
Deferred Tax
¥-262M
¥7M
¥-77M
Net Income (owners)
¥734M
¥699M
¥673M
EBITDA
¥1.0B
¥1.1B
¥918M
EPS
¥191.42
¥183.38
¥201.86
Shares Outstanding
3.8M
3.8M
3.3M
Shares Issued (total)
3.8M
3.8M
3.3M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
Total Assets
¥8.2B
¥7.2B
¥5.8B
Current Assets
¥3.0B
¥3.1B
¥2.8B
Cash & Deposits
¥1.6B
¥1.8B
¥1.7B
Trade Receivables
¥407M
¥532M
¥498M
Non-Current Assets
¥5.2B
¥4.1B
¥3.0B
PP&E
¥4.8B
¥4.0B
¥2.8B
Intangible Assets
¥19M
¥32M
¥62M
Deferred Tax Assets
¥331M
¥84M
¥95M
Total Liabilities
¥4.3B
¥4.1B
¥4.2B
Current Liabilities
¥940M
¥1.4B
¥838M
ST Debt
¥211M
¥402M
¥340M
Taxes Payable
¥40M
¥172M
¥4M
Non-Current Liabilities
¥3.4B
¥2.8B
¥3.3B
Total LT Borrowings
¥3.1B
¥2.4B
¥2.8B
Total Equity
¥3.9B
¥3.1B
¥1.6B
Capital Stock
¥496M
¥482M
¥100M
Capital Surplus
¥1.3B
¥1.3B
¥886M
Retained Earnings
¥2.1B
¥1.4B
¥673M
Treasury Stock
¥-0M
—
—
AOCI
¥3M
¥-33M
¥-41M
Equity (owners)
¥3.9B
¥3.1B
¥1.7B
Total Interest-Bearing Debt ⓘ
¥3.4B
¥2.8B
¥3.1B
Net Cash ⓘ
¥-1.8B
¥-954M
¥-1.4B
NCAV ⓘ
¥-1.3B
¥-1.0B
¥-1.3B
NCAV/Share
¥-340
¥-264
¥-401
BV/Share
¥1,010
¥816
¥498
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
Operating CF
¥1.3B
¥1.4B
¥1.1B
Interest Paid
¥-50M
¥-37M
¥-42M
Interest Received
¥2M
¥0M
¥0M
D&A
¥383M
¥388M
¥439M
Investing CF
¥-2.0B
¥-1.5B
¥-137M
CapEx
¥2.0B
¥1.5B
¥119M
Financing CF
¥379M
¥234M
¥-337M
LT Debt Repaid
¥-1.9B
¥-339M
¥-460M
Free Cash Flow
¥-617M
¥-129M
¥959M
Net Change in Cash
¥-240M
¥85M
¥609M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
ROE
21.1%
29.7%
52.4%
ROA
9.5%
10.7%
11.6%
EPS
¥191.42
¥183.38
¥201.86
BPS
¥1,011.08
¥807.33
¥485.20
FCF/Share
¥-161
¥-34
¥287
NCAV/Share
¥-340
¥-264
¥-401
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 18
Date Activist Stake Event Flag Demands Source
2026-01-06
DMG MORI CO.,LTD.
10.41%
correction
Passive
—
2025-12-19
Development Bank of Japan Inc.
7.07%
change
Passive
—
2025-12-19
Development Bank of Japan Inc.
7.07%
correction
Passive
—
2025-11-20
DMG MORI CO.,LTD.
10.41%
-0.39%
change
Passive
—
2024-09-20
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
2.92%
-2.41%
change
Passive
—
2024-03-06
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
5.33%
initial_5pct
Passive
—
2024-02-29
Fukuoka Capital Partners Co., Ltd.
3.55%
correction
Passive
—
2024-02-28
Fukuoka Capital Partners Co., Ltd.
3.55%
change
Passive
—
2023-09-07
Asset Management One Co., Ltd.
3.75%
change
Passive
—
2023-08-22
Mizuho Securities Co., Ltd.
5.14%
-3.45%
change
Passive
—
2023-08-07
Mizuho Securities Co., Ltd.
8.59%
initial_5pct
Passive
—
2023-07-10
DMG MORI CO.,LTD.
10.8%
initial_5pct
Passive
—
2023-07-07
Jun Morinishi
15.58%
correction
Passive
—
2023-07-07
Development Bank of Japan Inc.
11.61%
initial_5pct
Passive
—
2023-07-06
Fukuoka Capital Partners Co.,
7.72%
initial_5pct
Passive
—
2023-07-06
TOYOTA TSUSHO CORPORATION
12.42%
initial_5pct
Passive
—
2023-07-05
Jun Morinishi
15.58%
initial_5pct
Passive
—
2023-07-05
KIKUCHI GEAR CO.,LTD.
19.42%
initial_5pct
Passive
—
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
菊地歯車株式会社
718,930
18.70%
2
豊田通商株式会社
460,000
11.96%
3
株式会社日本政策投資銀行
430,000
11.18%
4
森西 淳
412,711
10.73%
5
DMG森精機株式会社
400,000
10.40%
6
野村信託銀行株式会社(投信口)
214,000
5.56%
7
ナイン・ステーツ・4投資事業有限責任組合
135,710
3.53%
8
The Master Trust Bank of Japan, Ltd. (Trust Account)
日本マスタートラスト信託銀行株式会社(信託口)
97,800
2.54%
9
Custody Bank of Japan, Ltd. (Trust Account)
株式会社日本カストディ銀行(信託口)
69,200
1.80%
10
株式会社SBI証券
61,069
1.58%
Domestic Nominees
4.3%
-3.4% 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
73.6%
+0.8% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
菊地歯車
28.70%
18.78%
18.70%
-0.08%
豊田通商
13.80%
12.01%
11.96%
-0.05%
式会社日本政策投資銀行
12.90%
11.23%
11.18%
-0.05%
森西 淳
18.00%
10.66%
10.73%
+0.07%
DMG森精機
NEW ENTRY
12.00%
—
10.40%
NEW
野村信託銀行株式会社(投信口)
—
4.70%
5.56%
+0.86%
ナイン・ステーツ・4投資事業有限責任組合
NEW ENTRY
8.60%
—
3.53%
NEW
日本マスタートラスト信託銀行
—
6.11%
2.54%
-3.57%
日本カストディ銀行
—
1.59%
1.80%
+0.21%
式会社SBI証券
NEW ENTRY
—
—
—
1.58%
NEW
DMG森精機
last seen 2024
Exited Top 10
—
10.45%
—
ナイン・ステーツ・4投資事業有限責任組合
last seen 2024
Exited Top 10
—
3.54%
—
式会社足利銀行
last seen 2024
Exited Top 10
1.70%
1.49%
—
三菱HCキャピタル
last seen 2023
Exited Top 10
1.70%
—
—
めぶき地域創生投資事業有限責任組合
last seen 2023
Exited Top 10
1.70%
—
—
JA三井リース
last seen 2023
Exited Top 10
0.90%
—
—
Concentration (HHI)
ⓘ
1732
923
897
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved