7841

ENDO MANUFACTURING CO.,LTD.

株式会社遠藤製作所
Consumer Cyclical · Leisure
Endo Manufacturing Co., Ltd., together with its subsidiaries, manufactures and sells golf club heads, metal sleeve products, automobile and two-wheeled vehicle parts, forged components, aircraft parts, and medical devices in Japan and internationally. The company offers automobile, two-wheeled vehicle, and agriculture machinery parts, such as connecting rods, suspensions, yokes, hub units, transmission, gears, shafts, cranks, shift forks, camshaft, and arm lifts; golf club iron heads; dynamic/static blades for large turbines, hydraulic cylinders and joint parts, hydraulic dampers and piston rods for rolling stock, rock crushing machinery parts, and linear guides. It also provides metal sleeve products, including fuser rollers, heating rollers, battery cases, motor covers, seamless belts, seamless rings, motor parts, drive belts, electronic parts, and optical parts; golf products, such as irons and wedges under the EPON GOLF brand. In addition, the company offers medical devices comprising hip stems, acetabulum cups, trauma plates, knee joint and femoral components, and shoulder joint stems; engine parts for aerospace field. The company was incorporated in 1950 and is headquartered in Tsubame, Japan.
← Companies
Price
¥1,090
Market Cap
¥9.7B
Ent. Value
¥2.4B
Net Cash
¥7.3B
Shares Out.
8.9M
P / E
15.9×
EV / EBIT
2.4×
⚠ TSE Capital Mandate
P / Book
0.41×
P / NCAV
0.80×
Div. Yield
3.67%
Financials
Metric FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales ¥18.2B ¥17.4B ¥15.7B ¥14.6B ¥12.6B
Cost of Sales ¥15.2B ¥13.9B ¥13.0B ¥10.9B ¥9.0B
Gross Profit ¥3.0B ¥3.5B ¥2.8B ¥3.7B ¥3.6B
SG&A ¥2.0B ¥1.9B ¥1.6B ¥1.9B ¥1.7B
Operating Income ¥1.0B ¥1.5B ¥1.2B ¥1.9B ¥1.8B
Non-Operating Income ¥234M ¥216M ¥139M ¥237M ¥179M
Dividend Income ¥11M ¥5M ¥3M ¥3M ¥3M
Interest Income ¥47M ¥75M ¥60M ¥18M ¥13M
Non-Operating Expenses ¥113M ¥151M ¥166M ¥259M ¥208M
Interest Expense ¥5M ¥2M ¥2M ¥3M ¥4M
Ordinary Income ¥1.1B ¥1.6B ¥1.1B ¥1.8B ¥1.8B
Pre-tax Income ¥1.1B ¥1.6B ¥1.1B ¥1.8B ¥1.8B
Income Taxes ¥547M ¥494M ¥361M ¥1.0B ¥208M
Current Tax ¥355M ¥464M ¥709M ¥351M ¥487M
Deferred Tax ¥192M ¥29M ¥-348M ¥681M ¥-279M
Net Income (owners) ¥601M ¥1.1B ¥763M ¥797M ¥1.6B
Comprehensive Income ¥1.4B ¥2.4B ¥1.8B ¥1.8B ¥1.6B
EBITDA ¥2.2B ¥2.7B ¥2.2B ¥2.8B ¥2.8B
EPS ¥68.42 ¥127.74 ¥87.16 ¥91.07 ¥183.09
Shares Outstanding 8.9M 8.9M 8.8M 8.8M 8.8M
Shares Issued (total) 9.4M 9.4M 9.4M 9.4M 9.4M
Treasury Shares 0.5M 0.5M 0.6M 0.6M 0.6M