1. Japan Stocks

  2. •

    Basic Materials

  3. •

    Chemicals
Hosoya Pyro-Engineering Co., Ltd.

Hosoya Pyro-Engineering Co., Ltd.

4274.T
Hosoya Pyro-Engineering Co., Ltd.JP flagTokyo Stock Exchange
1,083.00
JPY
-22.00
- -
4.33BMarket Cap
Hosoya Pyro-Engineering Co., Ltd.
4274.T
(Tokyo Stock Exchange)

Recent

price

1,083.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
355.27
399.4
375.03
394.82
392.12
395.55
366.23
381.47
412.23
387.24
389.22
448.34
440.09
457.9
509.47
- -
319.96
Revenue per Share
14.23
18.62
33.46
25.46
24.7
24.8
28.53
25.77
33.94
28.54
35.81
31.64
33.06
34.64
54.92
- -
18.01
Basic EPS, GAAP
50.2
32.07
43.32
36.31
40.96
-18.85
-80.25
68.53
59.94
5.89
-7.29
94.64
17.4
-16.39
-33.42
- -
- -
Free Cash Flow per Basic Share
6.95
4.93
4.98
5.03
5.96
6.01
6.99
5.99
6.98
6.94
5.97
6.96
8.01
9.95
10
- -
- -
Dividend per Share
393.67
407.48
435.94
456.51
475.21
494.13
148.33
206.05
225.54
247.08
276.89
301.52
326.58
351.19
396.13
- -
711.07
Book Value per Share
383.89
399.53
429.57
458.19
487.13
497.28
539.43
572.23
600.87
608.03
670.37
689.62
726.77
758.95
797.98
- -
792.22
Tangible Book Value per Share
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
- -
4
Basic Weighted Avg Shares
1,425
1,601
1,503
1,582
1,571
1,585
1,467
1,527
1,650
1,550
1,558
1,794
1,761
1,833
2,039
2,137
1,281
Sales/Revenue/Turnover
10
10.61
14.89
11.11
14.14
8.77
11.2
9.25
11.37
10.87
12.71
10.12
10.1
10.62
14.26
14.18
8.38
Operating Margin (%)
80
75
63
66
68
58
62
56
53
60
66
62
64
67
65
63
- -
Depreciation Expense
57
75
134
102
99
99
114
103
136
114
143
127
132
139
220
213
72
Net Income, GAAP
42
47.38
38.62
37.12
39.7
35.08
30.66
27.48
32.24
31.19
28.82
32.38
29.29
31.31
26.28
30.3
34.52
Effective Tax Rate (%)
4.01
4.66
8.92
6.45
6.3
6.27
7.79
6.76
8.23
7.37
9.2
7.06
7.51
7.56
10.78
9.98
5.63
Profit Margin (%)
353
361
448
472
557
565
612
680
754
823
1,058
1,133
1,118
1,139
1,215
1,328
1,154
Working Capital
136
83
64
56
37
22
203
196
183
212
293
269
145
128
120
114
128
LT Debt
1,592
1,650
1,768
1,884
1,999
2,039
2,172
2,300
2,412
2,483
2,727
2,793
2,931
3,049
3,197
3,475
3,177
Total Equity
3.64
4
5.88
4.47
5.18
3.36
3.93
3.28
3.94
3.49
4.03
3.36
3.39
3.54
5.58
5.27
1.88
Return on Invested Capital (%)
2.87
3.65
6.16
4.43
4.16
4.03
5.81
6.97
8.32
6.65
7.79
6.57
6.6
6.82
10.45
9.73
2.14
Return on Capital (%)
3.65
4.65
7.93
5.71
5.3
5.12
8.88
14.54
15.72
12.08
13.67
10.94
10.53
10.22
14.7
12.87
2.61
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
517
- -
511
LT Borrowings
126
- -
120
LT Finance Leases
3
- -
8
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
4
- -
4
Market Capitalization
5,443
5,271
4,727

Working Capital

FRC

•

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
2,101
- -
1,900
Cash, Cash Equivalents & STI
970
- -
633
Accounts Receivable, Net
541
- -
260
Inventories
556
- -
945
Total Current Liabilities
962
- -
746
Payables & Accruals
- -
- -
- -
ST Debt
517
- -
511
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
5.5%
4.99%
8.71%
Free Cash Flow
-204.93%
-372.59%
-292.54%
Net Income, GAAP
9.98%
10.65%
-2.94%
Sales/Revenue/Turnover
3.26%
6.69%
4.81%
Total Cash Common Dividend
12.98%
25.18%
69.5%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
245
307
360
921
1,833
2025
- -
- -
- -
- -
2,039
2026
- -
- -
- -
- -
2,137

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.3
- -
- -
- -
34.64
2025
- -
- -
- -
- -
54.92
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
9.95
2025
- -
- -
- -
- -
10
2026
- -
- -
- -
- -
- -
Similar Companies
Jiangsu Changhai Composite Materials Co., Ltd (300196.SZ)
Shandong Polymer Biochemicals Co., Ltd. (002476.SZ)
Mitsubishi Chemical Group Corporation (MTLHY)
Gulshan Polyols Limited (GULPOLY.NS)
Sichuan Em Technology Co., Ltd. (601208.SS)
UPC Technology Corporation (1313.TW)
Business
Hosoya Pyro-Engineering Co., Ltd. researches, develops, manufactures, tests, evaluates, and sells pyrotechnic products for leisure, space, defense, and safety applications; its core offerings include smoke canisters, signal bullets such as diver marker SOS and mountain marker SOS, inflators, wire cutters, bird crackers, no-pollution smoke cylinders, rainbow smoke golf balls, airbag shock absorbers, life vest deployment systems, and liquid energy substances, alongside combustion disposal of explosives and research on high-energy materials. The company also operates a leasing segment providing facilities for large-scale commercial stores, laboratory spaces, and ammunition storage. Founded in 1906 and headquartered in Akiruno-shi, Tokyo, Japan, with main factories in Sugao and Kusabana, Hosoya Pyro-Engineering conducts operations primarily in Japan, employing approximately 100 people under President Joushi Hosoya. The firm, formerly Hosoya Bussan Co., Ltd. until its name change in January 1954, handles pyrotechnics across segments including lifesaving signals, aircraft cartridges, airbag inflators, and leisure fireworks. Recent developments encompass contributions to Expo 2025 Osaka theme business and ongoing product advancements in pyrotechnics for disaster prevention and smart city applications, with stable dividend forecasts for fiscal 2024/25 reflecting consistent financial performance.