9273
KOA SHOJI HOLDINGS CO.,LTD.
コーア商事ホールディングス株式会社
Healthcare · Drug Manufacturers - Specialty & Generic
Koa Shoji Holdings Co.,Ltd., through its subsidiaries, imports and sells active pharmaceutical ingredients (APIs) in Japan. The company is involved in the manufacture and marketing of over-the-counter drugs and pharmacologically active injection. It also engages in contract manufacturing of pharmaceuticals; and purchase and sale of pharmaceuticals. Koa Shoji Holdings Co.,Ltd. was founded in 1991 and is headquartered in Yokohama, Japan.
Read more
← Companies
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
¥23.3B
¥22.1B
¥22.1B
¥20.4B
¥17.8B
Cost of Sales
¥15.6B
¥15.5B
¥15.6B
¥14.4B
¥12.3B
Gross Profit
¥7.7B
¥6.6B
¥6.4B
¥5.9B
¥5.5B
SG&A
¥2.3B
¥2.3B
¥2.2B
¥2.1B
¥2.2B
Operating Income
¥5.4B
¥4.4B
¥4.2B
¥3.8B
¥3.4B
Non-Operating Income
¥77M
¥80M
¥35M
¥59M
¥65M
Non-Operating Expenses
¥56M
¥94M
¥193M
¥113M
¥37M
Interest Expense
¥15M
¥8M
¥7M
¥11M
¥24M
Ordinary Income
¥5.4B
¥4.4B
¥4.1B
¥3.8B
¥3.4B
Pre-tax Income
¥5.4B
¥4.4B
¥4.1B
¥3.8B
¥3.4B
Income Taxes
¥1.7B
¥1.4B
¥1.4B
¥1.4B
¥1.3B
Current Tax
¥1.7B
¥1.5B
¥1.5B
¥1.4B
¥1.1B
Deferred Tax
¥-4M
¥-31M
¥-92M
¥-10M
¥128M
Net Income (owners)
¥3.6B
¥2.9B
¥2.7B
¥2.4B
¥2.1B
Comprehensive Income
¥3.6B
¥3.0B
¥2.7B
¥2.4B
¥2.1B
EBITDA
¥6.0B
¥5.1B
¥4.9B
¥4.5B
¥4.0B
EPS
¥86.38
¥74.14
¥67.83
¥59.55
¥53.94
Shares Outstanding
42.1M
42.1M
39.6M
39.6M
39.6M
Shares Issued (total)
42.1M
42.1M
39.6M
39.6M
39.6M
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
¥36.1B
¥32.0B
¥28.5B
¥26.2B
¥24.8B
Current Assets
¥26.5B
¥24.8B
¥21.8B
¥19.4B
¥17.7B
Cash & Deposits
¥14.9B
¥14.0B
¥10.8B
¥9.1B
¥8.3B
Trade Receivables
¥3.6B
¥3.7B
¥3.8B
¥3.4B
—
Non-Current Assets
¥9.6B
¥7.2B
¥6.6B
¥6.8B
¥7.2B
PP&E
¥9.2B
¥6.8B
¥6.3B
¥6.5B
¥6.8B
Intangible Assets
¥9M
¥12M
¥34M
¥53M
¥75M
Investment Securities
¥90M
¥101M
¥57M
¥64M
¥77M
Deferred Tax Assets
¥264M
¥244M
¥222M
¥139M
¥127M
Total Liabilities
¥8.0B
¥7.0B
¥7.5B
¥7.6B
¥8.1B
Current Liabilities
¥6.4B
¥5.0B
¥5.2B
¥4.9B
¥5.1B
Accounts Payable
¥1.6B
¥1.5B
¥1.5B
¥1.5B
¥1.6B
ST Debt
¥1.2B
¥1.2B
¥1.2B
¥1.2B
¥1.2B
Taxes Payable
¥1.0B
¥732M
¥810M
¥809M
¥708M
Non-Current Liabilities
¥1.6B
¥2.0B
¥2.3B
¥2.6B
¥3.0B
Total LT Borrowings
¥1.2B
¥1.6B
¥1.9B
¥2.3B
¥2.6B
Pension Obligations
¥146M
¥153M
¥136M
¥120M
¥126M
Deferred Tax Liab.
¥7M
¥1M
¥1M
¥6M
¥6M
Total Equity
¥28.1B
¥25.1B
¥20.9B
¥18.7B
¥16.7B
Capital Stock
¥1.3B
¥1.3B
¥522M
¥522M
¥522M
Capital Surplus
¥1.0B
¥1.0B
¥206M
¥206M
¥206M
Retained Earnings
¥25.7B
¥22.6B
¥20.2B
¥17.9B
¥16.0B
Treasury Stock
¥-0M
¥-0M
¥-0M
¥-0M
¥-0M
AOCI
¥27M
¥48M
¥24M
¥17M
¥18M
Equity (owners)
¥28.1B
¥25.0B
¥20.9B
¥18.6B
¥16.7B
Total Interest-Bearing Debt ⓘ
¥2.5B
¥2.8B
¥3.1B
¥3.5B
¥3.9B
Net Cash ⓘ
¥12.5B
¥11.1B
¥7.6B
¥5.6B
¥4.4B
NCAV ⓘ
¥18.5B
¥17.8B
¥14.3B
¥11.8B
¥9.6B
NCAV/Share
¥440
¥423
¥361
¥298
¥241
BV/Share
¥667
¥594
¥528
¥471
¥421
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥3.8B
¥3.8B
¥2.7B
¥2.1B
¥3.1B
Interest Paid
¥-16M
¥-7M
¥-7M
¥-11M
¥-24M
Interest Received
¥8M
¥5M
¥4M
¥7M
¥4M
D&A
¥692M
¥726M
¥693M
¥678M
¥626M
Investing CF
¥-1.3B
¥-1.5B
¥-304M
¥-477M
¥-223M
Proceeds from Invest.
—
—
¥1M
—
¥16M
Financing CF
¥-939M
¥795M
¥-812M
¥-805M
¥-679M
Dividends Paid
¥-547M
¥-475M
¥-436M
¥-395M
¥-337M
Share Buybacks
¥-0M
—
—
¥-0M
¥-0M
LT Debt Repaid
¥-374M
¥-326M
¥-350M
¥-383M
¥-321M
Free Cash Flow
¥3.8B
¥3.8B
¥2.7B
¥2.1B
¥3.1B
Net Change in Cash
¥1.5B
¥3.2B
¥1.6B
¥832M
¥2.2B
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
13.7%
12.8%
13.6%
13.3%
13.5%
ROA
10.7%
9.7%
9.8%
9.2%
8.6%
EPS
¥86.38
¥74.14
¥67.83
¥59.55
¥53.94
DPS
¥16.00
¥13.00
¥12.00
¥11.00
¥10.00
BPS
¥667.66
¥594.79
¥528.12
¥471.14
¥421.61
FCF/Share
¥90
¥91
¥69
¥53
¥77
NCAV/Share
¥440
¥423
¥361
¥298
¥241
Payout Ratio
18.5%
17.5%
17.7%
18.5%
18.5%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 5
Date Activist Stake Event Flag Demands Source
2026-05-15
Hazi Co., Ltd.
50.39%
change
Passive
—
2024-06-11
Toshiyuki Shuto
50.39%
correction
Passive
—
2024-06-07
Shuto Scholarship Foundation
11.61%
change
Passive
—
2024-06-07
Toshiyuki Shuto
50.39%
change
Passive
—
2023-11-07
Toshiyuki Shuto
50.39%
change
Passive
—
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
株式会社土師
17,829
42.33%
2
公益財団法人首藤奨学財団
4,600
10.92%
3
首藤 利幸
2,120
5.03%
4
Japan Master Trust Bank
日本マスタートラスト信託銀行株式会社(信託口)
1,624
3.86%
5
堀江 淳子
1,140
2.71%
6
石綿 聰明
937
2.23%
7
小角 真理
804
1.91%
8
岡澤 明子
539
1.28%
9
大塚 里津子
487
1.16%
10
川口 謙
461
1.10%
Domestic Nominees
3.9%
+0.7% 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
68.7%
-0.2% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社土師
45.00%
42.33%
42.33%
公益財団法人首藤奨学財団
11.61%
10.92%
10.92%
首藤 利幸
5.39%
5.07%
5.03%
-0.04%
Japan Master Trust Bank
日本マスタートラスト信託銀行
3.52%
3.16%
3.86%
+0.70%
堀江 淳子
2.88%
2.71%
2.71%
石綿 聰明
2.37%
2.23%
2.23%
小角 真理
2.03%
1.91%
1.91%
岡澤 明子
1.64%
1.47%
1.28%
-0.19%
大塚 里津子
1.23%
1.16%
1.16%
川口 謙
1.16%
1.10%
1.10%
Concentration (HHI)
ⓘ
2225
1967
1971
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved