SHIGEMATSU WORKS CO.,LTD.

7980 株式会社重松製作所

Other Products · Standard

PRICE: ¥795 · MKT CAP: ¥5.7B · P/E: 8.1x · P/B: 0.60x · DIV YIELD: 1.9%

PRICE — 5Y

Characteristics & Business Summary

Shigematsu Works Co., Ltd. manufactures and sells personal protective equipment (PPE) in Japan and internationally. It offers protective clothing and gloves, eye protectors, reusable respirators, disposable respirators, powered air purifying respirators...

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	12,700	11,919	12,876	12,995	14,113	15,593	6,500
Operating Profit	823	605	965	785	1,069	1,055	140
Ordinary Profit	859	654	1,025	801	1,098	933	—
Net Profit	651	589	748	584	781	702	70
EPS	¥90	¥82	¥104	¥81	¥108	¥98	—
DPS	¥12	¥10	¥15	¥12	¥15	¥15	—

Balance Sheet & Valuation Highlights

Total Assets ¥22B

Net Assets (Equity) ¥9B

Equity Ratio 43.7%

ROE (Return on Equity) 8.9%

Cash & Equivalents ¥2B

Interest-Bearing Debt ¥8B

Capital Expenditure (CapEx) ¥3B

Depreciation & Amort. ¥1B

Major Shareholders

1. エア・ウォーター防災株式会社 10.3%
2. 株式会社千代田テクノル 9.9%
3. 重松宣雄 6.3%
4. シマツ株式会社 3.5%
5. 理研計器株式会社 3.5%
6. 藤倉航装株式会社 1.9%
7. 株式会社重松製作所従業員持株会 1.7%
8. Mizuho Bank, Ltd. 1.4%
9. MUFG Bank, Ltd. 1.4%
10. Mitsubishi UFJ Trust and Banking Corporation 1.1%

Activist Activity

No large shareholder activist campaigns detected.

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	¥1,764	¥1,655	¥1,788	¥1,805	¥1,960	¥2,166	—
FCF/Share	¥-46	¥4	¥93	¥56	¥-229	¥-207	—
EPS	¥90	¥82	¥104	¥81	¥108	¥98	—
DPS	¥12	¥10	¥15	¥12	¥15	¥15	—
Capital Spending per share	¥152	¥64	¥63	¥79	¥260	¥376	—
Book Value per share	¥693	¥763	¥857	¥923	¥1,019	¥1,102	—
Common Shares Outstanding	7M	7M	7M	7M	7M	—	—

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues (Net Sales)	¥13B	¥12B	¥13B	¥13B	¥14B	¥16B	¥6B
Operating Margin (%)	6.5%	5.1%	7.5%	6.0%	7.6%	6.8%	2.2%
Net Profit (owners)	¥1B	¥1B	¥1B	¥1B	¥1B	¥1B	¥0B
Net Profit Margin (%)	5.1%	4.9%	5.8%	4.5%	5.5%	4.5%	1.1%
Working Capital	¥0B	¥1B	¥1B	¥1B	¥1B	¥-1B	—
Total Debt (Interest-bearing)	¥3B	¥3B	¥3B	¥3B	¥5B	¥8B	—
Net Worth (Common Equity)	¥5B	¥5B	¥6B	¥7B	¥7B	¥8B	—
Return on Total Assets (ROA)	4.7%	4.1%	4.9%	3.6%	4.3%	3.3%	—
Return on Common Equity (ROE)	13.0%	10.7%	12.1%	8.8%	10.6%	8.9%	—

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.