7863
HIRAGA CO., LTD.
株式会社平賀
Other Products
Hiraga Co.,Ltd. engages in the printing business. It is also involved in the sales promotion; planning and management of sales promotion management systems; and digital marketing for the web and social media. The company was incorporated in 1956 and is based in Tokyo, Japan.
Read more
← Companies
⚠ TSE Capital Mandate
P / Book
0.63×
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
¥9.8B
¥10.0B
¥9.0B
¥8.5B
Cost of Sales
¥7.9B
¥7.9B
¥7.1B
¥6.5B
Gross Profit
¥1.9B
¥2.1B
¥1.9B
¥2.0B
SG&A
¥1.6B
¥1.6B
¥1.5B
¥1.4B
Operating Income
¥365M
¥494M
¥459M
¥554M
Non-Operating Income
¥101M
¥98M
¥99M
¥67M
Dividend Income
¥19M
¥18M
¥16M
¥13M
Interest Income
¥0M
¥0M
¥0M
¥0M
Non-Operating Expenses
¥28M
¥27M
¥35M
¥23M
Interest Expense
¥6M
¥6M
¥9M
¥10M
Ordinary Income
¥438M
¥565M
¥523M
¥598M
Pre-tax Income
¥438M
¥599M
¥551M
¥586M
Income Taxes
¥126M
¥34M
¥155M
¥200M
Current Tax
¥121M
¥177M
¥145M
¥173M
Deferred Tax
¥5M
¥-143M
¥10M
¥26M
Net Income (owners)
¥312M
¥565M
¥396M
¥386M
EBITDA
¥662M
¥697M
¥634M
¥721M
EPS
¥108.37
¥195.92
¥136.74
¥133.12
Shares Outstanding
4.0M
4.0M
4.0M
4.0M
Shares Issued (total)
4.0M
4.0M
4.0M
4.0M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥7.2B
¥8.0B
¥6.6B
¥7.1B
Current Assets
¥4.0B
¥4.4B
¥4.0B
¥4.4B
Cash & Deposits
¥2.3B
¥2.4B
¥2.3B
¥2.7B
Trade Receivables
¥1.2B
¥1.4B
¥1.2B
¥1.2B
Non-Current Assets
¥3.2B
¥3.6B
¥2.6B
¥2.7B
PP&E
¥1.7B
¥1.8B
¥1.3B
¥1.4B
Intangible Assets
¥163M
¥159M
¥81M
¥54M
Investment Securities
¥687M
¥944M
¥526M
¥589M
Deferred Tax Assets
¥81M
¥8M
—
—
Total Liabilities
¥3.1B
¥3.8B
¥3.2B
¥4.0B
Current Liabilities
¥2.3B
¥3.1B
¥2.4B
¥2.8B
ST Debt
¥400M
¥450M
¥450M
¥730M
Taxes Payable
¥41M
¥116M
¥70M
¥184M
Non-Current Liabilities
¥723M
¥773M
¥833M
¥1.3B
Total LT Borrowings
¥152M
¥192M
¥233M
¥642M
Deferred Tax Liab.
—
—
¥7M
¥3M
Total Equity
¥4.1B
¥4.1B
¥3.4B
¥3.1B
Capital Stock
¥434M
¥434M
¥434M
¥434M
Capital Surplus
¥416M
¥416M
¥416M
¥416M
Retained Earnings
¥3.6B
¥3.4B
¥2.9B
¥2.6B
Treasury Stock
¥-571M
¥-571M
¥-571M
¥-571M
AOCI
¥246M
¥439M
¥149M
¥186M
Equity (owners)
¥3.9B
¥3.7B
¥3.2B
¥2.9B
Total Interest-Bearing Debt ⓘ
¥552M
¥642M
¥683M
¥1.4B
Net Cash ⓘ
¥1.7B
¥1.8B
¥1.6B
¥1.3B
NCAV ⓘ
¥924M
¥584M
¥775M
¥334M
NCAV/Share
¥230
¥145
¥193
¥83
BV/Share
¥970
¥921
¥802
¥714
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥549M
¥600M
¥470M
¥238M
Interest Paid
¥-6M
¥-5M
¥-9M
¥-10M
Interest Received
¥19M
¥16M
¥14M
¥13M
D&A
¥297M
¥203M
¥175M
¥167M
Investing CF
¥-533M
¥-343M
¥-93M
¥-518M
Purchase Investments
¥-12M
¥-11M
¥-8M
¥-7M
Proceeds from Invest.
—
¥50M
¥52M
¥2M
Financing CF
¥-206M
¥-126M
¥-755M
¥-145M
Dividends Paid
¥-115M
¥-86M
¥-39M
¥-0M
Share Buybacks
—
¥-0M
—
¥-0M
LT Debt Repaid
¥-41M
¥-41M
¥-436M
¥-45M
Free Cash Flow
¥549M
¥600M
¥470M
¥238M
Net Change in Cash
¥-190M
¥131M
¥-378M
¥-425M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
7.5%
15.1%
12.3%
13.4%
ROA
4.1%
7.8%
5.8%
5.4%
EPS
¥108.37
¥195.92
¥136.74
¥133.12
DPS
¥40.00
¥40.00
¥30.00
¥15.00
BPS
¥1,440.96
¥1,436.46
¥1,166.69
¥1,054.23
FCF/Share
¥137
¥149
¥117
¥59
NCAV/Share
¥230
¥145
¥193
¥83
Payout Ratio
36.9%
20.4%
21.9%
11.3%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 8
Date Activist Stake Event Flag Demands Source
2025-11-10
Snowball Capital Inc.
27.77%
+0.6%
change
Passive
—
2024-11-27
Snowball Capital Inc.
27.17%
+1.01%
change
Passive
—
2024-11-25
Snowball Capital Inc.
26.16%
correction
Passive
—
2024-09-02
Snowball Capital Inc.
26.16%
+0.84%
change
Passive
—
2024-06-19
Snowball Capital Inc.
25.32%
+1.0%
change
Passive
—
2024-04-10
Snowball Capital Inc.
24.32%
+0.05%
change
Passive
—
2024-04-08
Snowball Capital Inc.
24.27%
correction
Passive
—
2024-04-05
Snowball Capital Inc.
24.27%
change
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 2
#
Shareholder
Shares (thou.)
% of Total
1
株式会社スノーボールキャピタル
1,115
38.79%
2
株式会社ナガワ
117
4.07%
3
INTERACTIVE BROKERS LLC (常任代理人インタラクティブ・ブローカーズ証券株式会社)
111
3.87%
4
DICグラフィックス株式会社
100
3.48%
5
株式会社三井住友銀行
100
3.48%
6
三菱UFJeスマート証券株式会社
100
3.48%
7
正井 宏治
100
3.48%
8
大日精化工業株式会社
80
2.78%
9
平賀従業員持株会
74
2.61%
10
株式会社SCREENホールディングス
50
1.74%
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
67.8%
+2.0% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社スノーボールキャピタル
32.32%
33.76%
38.79%
+5.03%
式会社ナガワ
4.05%
4.06%
4.07%
+0.01%
INTERACTIVE BROKERS LLC
NEW ENTRY
—
—
—
3.87%
NEW
正井 宏治
3.65%
3.66%
3.48%
-0.18%
DICグラフィックス
3.46%
3.47%
3.48%
+0.01%
三井住友銀行
3.46%
3.47%
3.48%
+0.01%
三菱UFJeスマート証券
NEW ENTRY
—
—
—
3.48%
NEW
大日精化工業
2.77%
2.78%
2.78%
平賀従業員持株会
2.48%
2.40%
2.61%
+0.21%
式会社SCREENホールディングス
NEW ENTRY
—
—
—
1.74%
NEW
式会社DMM.com証券
last seen 2024
Exited Top 10
5.54%
5.47%
—
auカブコム証券
last seen 2024
Exited Top 10
2.86%
3.46%
—
山上 豊
last seen 2024
Exited Top 10
3.89%
3.25%
—
Concentration (HHI)
ⓘ
1166
1260
1602
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥48M
-3% since 2023
Holdings
2
1 exited
Trend
1 building
vs 2023
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding