7877
EIDAI KAKO CO.,LTD.
永大化工株式会社
Chemicals
Eidai Kako Co.,Ltd. manufactures, imports, and sells resin sheets in Japan. It operates through two segments, Automotive Supplies-Related and Industrial Materials-Related. The company offers plastic profile extrusion molding products comprising interior and exterior components for electric appliances, interior and exterior materials for housing, interior and exterior components for office furniture, car floor mats, and bathtub covers, as well as AW mats and floor carpets. It also provides semiconductor-related parts, including stick magazines and storing IC devices and various electronic components; industrial parts that are used in the field of terminal block covers, LED lighting covers, aircraft parts, and escalator sliding parts; sewer pipe rehabilitation materials; and components for air conditioners, refrigerators, and washing machines and lighting fixtures for dryer stands, hoses, and refrigerator gaskets. The company also imports and exports its products. Eidai Kako Co.,Ltd. was founded in 1949 and is headquartered in Osaka, Japan.
Read more
← Companies
⚠ TSE Capital Mandate
P / Book
0.36×
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
¥8.9B
¥9.1B
¥8.3B
¥8.3B
Cost of Sales
¥6.9B
¥7.3B
¥6.9B
¥6.5B
Gross Profit
¥1.9B
¥1.8B
¥1.4B
¥1.8B
SG&A
¥1.6B
¥1.7B
¥1.7B
¥1.7B
Operating Income
¥291M
¥149M
¥-312M
¥93M
Non-Operating Income
¥36M
¥104M
¥141M
¥108M
Dividend Income
¥4M
¥3M
¥3M
¥3M
Interest Income
¥0M
¥0M
¥1M
¥0M
Non-Operating Expenses
¥45M
¥12M
¥23M
¥16M
Interest Expense
¥8M
¥9M
¥6M
¥5M
Ordinary Income
¥282M
¥241M
¥-195M
¥185M
Pre-tax Income
¥272M
¥234M
¥-283M
¥274M
Income Taxes
¥87M
¥54M
¥-45M
¥114M
Current Tax
¥46M
¥49M
¥9M
¥89M
Deferred Tax
¥41M
¥6M
¥-54M
¥25M
Net Income (owners)
¥185M
¥180M
¥-238M
¥161M
Comprehensive Income
¥304M
¥343M
¥-142M
¥235M
EBITDA
¥618M
¥467M
¥-0M
¥354M
EPS
¥141.13
¥135.07
¥-178.53
¥117.43
Shares Outstanding
1.3M
1.3M
1.3M
1.4M
Shares Issued (total)
1.5M
1.5M
1.5M
1.5M
Treasury Shares
0.1M
0.1M
0.1M
0.1M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥9.9B
¥9.6B
¥9.7B
¥9.8B
Current Assets
¥5.8B
¥5.4B
¥5.5B
¥5.7B
Cash & Deposits
¥2.4B
¥1.7B
¥1.7B
¥1.6B
Trade Receivables
¥1.3B
¥1.6B
¥1.4B
¥1.4B
Non-Current Assets
¥4.0B
¥4.2B
¥4.2B
¥4.0B
PP&E
¥3.1B
¥3.2B
¥3.3B
¥3.2B
Intangible Assets
¥246M
¥243M
¥255M
¥225M
Investment Securities
¥235M
¥239M
¥214M
¥246M
Deferred Tax Assets
¥20M
¥42M
¥96M
¥37M
Total Liabilities
¥2.6B
¥2.6B
¥2.9B
¥2.8B
Current Liabilities
¥1.5B
¥1.4B
¥1.7B
¥1.9B
Accounts Payable
¥407M
¥333M
¥501M
¥778M
ST Debt
¥444M
¥403M
¥540M
¥235M
Taxes Payable
¥48M
¥53M
¥3M
¥64M
Non-Current Liabilities
¥1.2B
¥1.1B
¥1.2B
¥847M
Total LT Borrowings
¥679M
¥708M
¥785M
¥435M
Pension Obligations
¥87M
¥77M
¥63M
¥53M
Deferred Tax Liab.
¥58M
¥32M
¥35M
¥39M
Total Equity
¥7.2B
¥7.0B
¥6.7B
¥7.0B
Capital Stock
¥1.2B
¥1.2B
¥1.2B
¥1.2B
Capital Surplus
¥1.3B
¥1.3B
¥1.3B
¥1.3B
Retained Earnings
¥3.9B
¥3.8B
¥3.7B
¥4.0B
Treasury Stock
¥-232M
¥-201M
¥-201M
¥-156M
AOCI
¥1.0B
¥893M
¥730M
¥633M
Equity (owners)
¥6.2B
¥6.1B
¥6.0B
¥6.4B
Total Interest-Bearing Debt ⓘ
¥1.1B
¥1.1B
¥1.3B
¥670M
Net Cash ⓘ
¥1.3B
¥585M
¥371M
¥962M
NCAV ⓘ
¥3.2B
¥2.8B
¥2.5B
¥3.0B
NCAV/Share
¥2,417
¥2,134
¥1,899
¥2,196
BV/Share
¥4,727
¥4,589
¥4,504
¥4,690
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥889M
¥403M
¥-70M
¥-58M
Taxes Paid
¥-55M
¥32M
—
—
Interest Paid
¥-8M
¥-9M
¥-6M
¥-5M
Interest Received
¥6M
¥5M
¥6M
¥4M
D&A
¥327M
¥318M
¥312M
¥261M
Investing CF
¥-152M
¥-161M
¥-426M
¥-399M
CapEx
¥157M
¥234M
¥407M
¥283M
Purchase Investments
¥-1M
¥-1M
¥-1M
¥-108M
Proceeds from Invest.
—
—
¥23M
¥6M
Financing CF
¥-85M
¥-281M
¥519M
¥-287M
Dividends Paid
¥-67M
¥-67M
¥-92M
¥-93M
Share Buybacks
¥-31M
—
¥-45M
¥-37M
LT Debt Repaid
¥-433M
¥-285M
¥-194M
¥-176M
Free Cash Flow
¥731M
¥168M
¥-477M
¥-341M
Net Change in Cash
¥686M
¥-1M
¥66M
¥-702M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
2.6%
2.6%
-3.5%
2.3%
ROA
1.9%
1.9%
-2.5%
1.6%
EPS
¥141.13
¥135.07
¥-178.53
¥117.43
DPS
¥60.00
¥50.00
¥50.00
¥67.50
BPS
¥5,498.73
¥5,260.61
¥5,053.06
¥5,156.60
FCF/Share
¥558
¥127
¥-359
¥-251
NCAV/Share
¥2,417
¥2,134
¥1,899
¥2,196
Payout Ratio
42.5%
37.0%
—
57.5%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 4
Date Activist Stake Event Flag Demands Source
2025-09-09
Masayuki Wada
11.43%
correction
Passive
—
2025-08-18
Masayuki Wada
11.43%
change
Passive
—
2024-06-11
Wada Masayuki
16.91%
correction
Passive
—
2024-05-17
Wada Masayuki
16.91%
change
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 7
#
Shareholder
Shares (thou.)
% of Total
1
和田 正行
246
18.85%
2
永大化工共栄会
132
10.11%
3
遠山 和子
43
3.28%
4
加貫 るり子
41
3.13%
5
Osaka Small and Medium Enterprise Investment and Development Co.
大阪中小企業投資育成株式会社
39
2.99%
6
水元 公仁
38
2.95%
7
SEIWA ELECTRIC MFG. CO., LTD.
星和電機株式会社
32
2.47%
8
和田 和子
32
2.46%
9
Nippon Life Insurance
日本生命保険相互会社
28
2.14%
10
永大化工従業員持株会
24
1.90%
Domestic Nominees
0.0%
-2.4% 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
50.3%
+2.2% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
和田 正行
20.07%
20.07%
18.85%
-1.22%
永大化工共栄会
8.98%
9.47%
10.11%
+0.64%
遠山 和子
3.23%
3.23%
3.28%
+0.05%
加貫 るり子
3.08%
3.08%
3.13%
+0.05%
Osaka Small and Medium Enterprise Investment and Development Co.
大阪中小企業投資育成
2.95%
2.95%
2.99%
+0.04%
水元 公仁
↑
—
2.28%
2.95%
+0.67%
SEIWA ELECTRIC MFG. CO., LTD.
星和電機
2.44%
2.44%
2.47%
+0.03%
和田 和子
2.42%
2.42%
2.46%
+0.04%
Nippon Life Insurance
日本生命保険
2.11%
2.11%
2.14%
+0.03%
永大化工従業員持株会
NEW ENTRY
2.05%
—
1.90%
NEW
Japan Custody Bank
日本カストディ銀行
last seen 2024
Exited Top 10
2.36%
2.37%
—
Concentration (HHI)
ⓘ
538
548
516
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥110M
+25% since 2023
Holdings
7
Trend
4 building
vs 2023
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding