7983
Miroku Corporation
株式会社ミロク
Other Products
Miroku Corporation, through its subsidiaries, manufactures, purchases and sells hunting guns, machine tools, cloud solutions, and other products in Japan, the United States, Belgium, and internationally. The company offers firearms, wooden gun stocks, and component parts, as well as sporting and hunting guns under the Browning and Miroku brands. It also manufactures and sells machine tools, including gun drilling machines; and automotive parts comprising solid-wood steering wheels. In addition, the company provides deep-hole drilling service; and operates a workshop for ornamental engravings for firearms and other metal items. The company was founded in 1893 and is headquartered in Nankoku, Japan.
Read more
← Companies
⚠ TSE Capital Mandate
P / Book
0.29×
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 ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥12.5B
¥10.9B
¥11.9B
¥11.5B
¥13.7B
Cost of Sales
¥11.3B
¥10.2B
¥10.0B
¥9.6B
¥12.1B
Gross Profit
¥1.2B
¥768M
¥1.9B
¥1.9B
¥1.6B
SG&A
¥1.3B
¥1.3B
¥1.3B
¥1.2B
¥1.2B
Operating Income
¥-25M
¥-519M
¥554M
¥660M
¥407M
Non-Operating Income
¥292M
¥272M
¥250M
¥201M
¥186M
Dividend Income
¥59M
¥52M
¥46M
¥40M
¥28M
Non-Operating Expenses
¥56M
¥16M
¥8M
¥52M
¥2M
Interest Expense
¥54M
¥13M
¥2M
¥1M
¥1M
Ordinary Income
¥211M
¥-263M
¥795M
¥809M
¥591M
Pre-tax Income
¥-2.3B
¥-1.9B
¥795M
¥809M
¥536M
Income Taxes
¥223M
¥354M
¥314M
¥297M
¥232M
Current Tax
¥67M
¥104M
¥260M
¥355M
¥249M
Deferred Tax
¥157M
¥250M
¥55M
¥-58M
¥-17M
Net Income (owners)
¥-2.5B
¥-2.3B
¥481M
¥512M
¥303M
Comprehensive Income
¥-2.6B
¥-1.9B
¥779M
¥607M
¥522M
EBITDA
¥694M
¥424M
¥1.3B
¥1.4B
¥1.1B
EPS
¥-856.06
¥-777.67
¥163.14
¥173.55
¥102.84
Shares Outstanding
3.0M
3.0M
3.0M
3.0M
3.0M
Shares Issued (total)
3.0M
3.0M
3.0M
3.0M
3.0M
Treasury Shares
0.0M
0.0M
0.0M
0.0M
0.0M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥21.9B
¥22.6B
¥20.9B
¥19.3B
¥18.3B
Current Assets
¥10.5B
¥10.5B
¥10.1B
¥9.2B
¥9.4B
Cash & Deposits
¥1.7B
¥1.3B
¥1.4B
¥1.8B
¥3.1B
Trade Receivables
¥1.1B
¥1.2B
¥1.2B
¥892M
—
Non-Current Assets
¥11.4B
¥12.1B
¥10.8B
¥10.0B
¥8.9B
PP&E
¥6.8B
¥7.4B
¥6.5B
¥6.3B
¥5.3B
Intangible Assets
¥6M
¥95M
¥81M
¥87M
¥85M
Investment Securities
¥4.4B
¥4.3B
¥3.6B
¥3.0B
¥3.0B
Deferred Tax Assets
¥57M
¥177M
¥425M
¥484M
¥428M
Total Liabilities
¥11.1B
¥9.3B
¥5.6B
¥4.6B
¥4.1B
Current Liabilities
¥4.3B
¥3.8B
¥3.0B
¥2.7B
¥2.5B
Accounts Payable
¥1.1B
¥1.2B
¥1.0B
¥1.2B
¥1.2B
ST Debt
¥2.1B
¥1.5B
¥800M
—
¥200M
Taxes Payable
¥29M
¥44M
¥77M
¥238M
¥121M
Non-Current Liabilities
¥6.8B
¥5.5B
¥2.6B
¥1.9B
¥1.6B
Total LT Borrowings
¥5.1B
¥4.0B
¥1.2B
¥700M
¥300M
Pension Obligations
¥678M
¥670M
¥697M
¥648M
¥639M
Deferred Tax Liab.
¥683M
¥655M
¥479M
¥357M
¥320M
Total Equity
¥10.7B
¥13.3B
¥15.3B
¥14.7B
¥14.2B
Capital Stock
¥863M
¥863M
¥863M
¥863M
¥863M
Capital Surplus
¥554M
¥554M
¥554M
¥554M
¥554M
Retained Earnings
¥7.9B
¥10.4B
¥12.8B
¥12.5B
¥12.1B
Treasury Stock
¥-32M
¥-32M
¥-31M
¥-31M
¥-31M
AOCI
¥1.5B
¥1.5B
¥1.1B
¥797M
¥702M
Equity (owners)
¥9.3B
¥11.8B
¥14.2B
¥13.9B
¥13.5B
Total Interest-Bearing Debt ⓘ
¥7.2B
¥5.5B
¥2.0B
¥700M
¥500M
Net Cash ⓘ
¥-5.5B
¥-4.2B
¥-660M
¥1.1B
¥2.6B
NCAV ⓘ
¥-665M
¥1.2B
¥4.6B
¥4.6B
¥5.2B
NCAV/Share
¥-222
¥397
¥1,516
¥1,535
¥1,746
BV/Share
¥3,090
¥3,938
¥4,737
¥4,617
¥4,485
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥1.2B
¥-42M
¥-485M
¥177M
¥1.1B
Interest Paid
¥-54M
¥-13M
¥-2M
¥-1M
¥-1M
Interest Received
¥95M
¥80M
¥47M
¥54M
¥41M
D&A
¥719M
¥943M
¥768M
¥743M
¥737M
Investing CF
¥-2.5B
¥-3.4B
¥-1.2B
¥-1.6B
¥-768M
CapEx
¥2.3B
¥3.4B
¥1.1B
¥1.6B
¥782M
Purchase Investments
—
¥-5M
¥-100M
—
—
Financing CF
¥1.6B
¥3.3B
¥1.2B
¥64M
¥-136M
Dividends Paid
¥-21M
¥-105M
¥-120M
¥-120M
¥-135M
LT Debt Repaid
¥-400M
¥-300M
—
¥-200M
¥-200M
Free Cash Flow
¥-1.1B
¥-3.4B
¥-1.6B
¥-1.4B
¥354M
Net Change in Cash
¥364M
¥-90M
¥-425M
¥-1.3B
¥240M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
-21.0%
-16.0%
3.2%
3.6%
2.2%
ROA
-11.4%
-10.5%
2.4%
2.7%
1.7%
EPS
¥-856.06
¥-777.67
¥163.14
¥173.55
¥102.84
DPS
¥10.00
¥12.00
¥45.00
¥40.00
¥40.00
BPS
¥3,643.82
¥4,515.68
¥5,190.84
¥4,967.23
¥4,800.82
FCF/Share
¥-368
¥-1,149
¥-527
¥-481
¥118
NCAV/Share
¥-222
¥397
¥1,516
¥1,535
¥1,746
Payout Ratio
—
—
27.6%
23.0%
38.9%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 3
Date Activist Stake Event Flag Demands Source
2025-06-04
KK MIROKUKOUSAN
8.8%
+1.66%
change
Passive
—
2025-02-17
KK MIROKUKOUSAN
7.14%
correction
Passive
—
2025-01-27
KK MIROKUKOUSAN
7.14%
initial_5pct
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 6
#
Shareholder
Shares (thou.)
% of Total
1
MLPFS CUSTODY ACCOUNT
MLPFS CUSTODY ACCOUNT (常任代理人 BOFA証券株式会社)
398
13.29%
2
株式会社ミロク興産
264
8.81%
3
The Shikoku Bank, Ltd.
株式会社四国銀行
142
4.74%
4
THE BANK OF KOCHI,LTD
株式会社高知銀行
133
4.44%
5
ミロク共栄会
118
3.95%
6
Torishima Pump Mfg.Co.,Ltd.
株式会社酉島製作所
115
3.85%
7
日油株式会社
98
3.27%
8
株式会社ISSリアライズ
98
3.27%
9
Meiji Yasuda Life Insurance
明治安田生命保険相互会社
88
2.96%
10
日本生命保険相互会社
84
2.82%
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
51.4%
+1.9% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
MLPFS CUSTODY ACCOUNT
MLPFS CUSTODY ACCOUNT
13.28%
13.29%
13.29%
式会社ミロク興産
6.65%
6.65%
8.81%
+2.16%
The Shikoku Bank, Ltd.
式会社四国銀行
4.73%
4.74%
4.74%
THE BANK OF KOCHI,LTD
式会社高知銀行
4.44%
4.44%
4.44%
ミロク共栄会
3.54%
3.75%
3.95%
+0.20%
Torishima Pump Mfg.Co.,Ltd.
式会社酉島製作所
3.84%
3.85%
3.85%
日油
3.27%
3.27%
3.27%
式会社ISSリアライズ
3.27%
3.27%
3.27%
Meiji Yasuda Life Insurance
明治安田生命保険
2.96%
2.96%
2.96%
日本生命保険
NEW ENTRY
—
—
—
2.82%
NEW
Sompo Japan Insurance Inc.
損害保険ジャパン
last seen 2024
Exited Top 10
3.33%
3.33%
—
Concentration (HHI)
ⓘ
331
333
365
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥2,370M
+25% since 2023
Holdings
6
Trend
1 building
vs 2023
Held Company
FY2025
¥2,370M total
FY2023
¥1,890M total
Book Val ¥M
Shares
Book Val ¥M
Shares
NOF CORPORATION
日油㈱
1,151
+200.0%
↑
418,950
828
139,650
M
Torishima Pump Mfg.Co.,Ltd.
㈱酉島製作所
864
412,500
780
412,500
M
㈱東海理化電機 製作所
147
53,000
124
53,000
M
The Shikoku Bank, Ltd.
㈱四国銀行
116
79,350
85
79,350
M
Mitsubishi UFJ Financial Group, Inc.
㈱三菱UFJフィナンシャル・グループ
58
24,700
31
24,700
THE BANK OF KOCHI,LTD
㈱高知銀行
35
39,250
40
39,250
M
Portfolio total
2,370
1,890
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding