Shinpo Co., Ltd.

5903.T

5903.TShinpo Co., Ltd. JP flag

Tokyo Stock Exchange

1,173.00

JPY

-8.00

(-0.68%)

118.17EPS

9.93P/E

6.45BMarket Cap

Aug 01Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

JP3383600008

Return %

Stock

S&P500

-16.21

12.30

10.66

62.46

-2.49

98.55

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	473.8	537.96	691.73	706.13	812.44	867.2	995.05	1,044.91	1,030.09	971.4	1,096.74	1,129.1	1,273.45	1,274.28
Basic EPS, GAAP	12.87	19.64	40.31	54.51	72.55	75.6	91.02	92.41	78.78	90.63	94.07	120.66	116.78	116.86
Free Cash Flow per Basic Share	30.01	62.64	57.67	36.85	52.79	94.84	93.64	12.68	-67.5	85	-101.48	151.85	127.97	- -
Dividend per Share	6.99	6.96	9.94	11.98	14.98	17.94	17.96	19.98	19.84	25.16	25.01	24.99	34.92	- -
Book Value per Share	352.32	364.97	395.28	437.8	495.35	552.95	625.98	698.39	757.18	822.81	891.88	987.57	1,068.84	1,069.54
Tangible Book Value per Share	412.39	445.33	483.04	537.67	592.35	658.21	736.15	791.44	846.07	924.97	996.26	1,108.46	1,197.81	1,198.59
Basic Weighted Avg Shares	6	6	6	6	6	6	6	6	6	6	6	6	6	6
Sales/Revenue/Turnover	2,682	3,045	3,915	3,997	4,598	4,908	5,632	5,914	5,830	5,498	6,207	6,390	7,211	7,211
Operating Margin (%)	6.8	8.25	11.73	13.46	13.13	12.4	13.07	12.65	12.17	12.17	14.28	14.97	14.07	14.07
Depreciation Expense	62	30	35	36	66	76	62	31	63	68	71	115	126	- -
Net Income, GAAP	73	111	228	309	411	428	515	523	446	513	532	683	661	661
Effective Tax Rate (%)	56.4	49.54	46.69	34.45	34.61	30.88	33.68	31.25	34.87	30.91	28.27	33.17	33.71	33.71
Profit Margin (%)	2.72	3.65	5.83	7.72	8.93	8.72	9.15	8.84	7.65	9.33	8.58	10.69	9.17	9.17
Working Capital	991	1,431	1,636	2,026	2,258	2,661	3,103	3,115	2,893	3,258	2,556	3,123	3,624	3,624
LT Debt	17	35	77	35	17	11	37	53	290	205	147	92	33	33
Total Equity	2,338	2,527	2,749	3,055	3,365	3,734	4,189	4,533	4,841	5,275	5,667	6,289	6,787	6,787
Return on Invested Capital (%)	2.87	4.52	8.13	10.96	11.45	11.16	11.66	11.13	9.1	8.33	10.83	10.05	9.75	9.75
Return on Capital (%)	3.11	4.75	9.56	12.16	14.82	13.97	15.03	13.55	10.19	10.65	10.38	12.34	11.08	11.08
Return on Common Equity (%)	3.68	5.48	10.61	13.09	15.55	14.42	15.44	13.95	10.82	11.47	10.97	12.84	11.36	11.36

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	6.52%	4.32%	12.85%
Net Income, GAAP	12.36%	5.84%	-3.16%
Free Cash Flow	-134.38%	-268.58%	-15.68%
Total Cash Common Dividend	14.19%	13.06%	39.85%
Total Equity	9.47%	8.42%	7.91%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Norihiko Ando
Full Time Employees: 125
Sector: Industrials
Industry: Industrial - Machinery
Address: 110 Wakabadai Nagoya Japan 465-0015
IPO Date: Jan 4, 2000
Website: shinpo.jp
Similar Companies: Patec Precision Industry Co., Ltd. (2236.TW)
Guangzhou Risong Intelligent Technology Holding Co., Ltd. (688090.SS)
Perrot Duval Holding S.A. (0R3Q.L)
Ingersoll-Rand (India) Limited (INGERRAND.BO)
Kawata Mfg. Co., Ltd. (6292.T)
Deutz AG (DEZ.DE)
Business: Shinpo Co., Ltd. manufactures and sells smokeless roasters in Japan and internationally. The company offers electric, hot plate, pull-out hood, charcoal-fired, and duct and non-duct type smokeless roasters; compact gas stove/gas grills; cooking wagons; deodorization/smoke removal system, and energy-saving air conditioning systems. It also provides accessories, such as supernet/flatnets, Yakiniku tongs, rostle, grill cleaning machines, roasters, grills, ceramic charcoal parts, gas parts, and safety devices. In addition, the company provides interior construction; system design and installation of smokeless roaster; and duct cleaning services. Shinpo Co., Ltd. was incorporated in 1971 and is headquartered in Nagoya, Japan.

	Dec'24	Mar'24	Jun'24
Total Current Assets	4,371	4,601	4,821
Accounts Receivable, Net	706	856	663
Cash, Cash Equivalents & STI	3,003	3,012	3,333
Inventories	568	633	710
Total Current Liabilities	1,055	1,110	1,197
Payables & Accruals	- -	- -	- -
ST Debt	80	80	79
Deferred Revenue	- -	- -	- -

	Dec'24	Mar'24	Jun'24
ST Debt	80	80	79
LT Borrowings	20	5	- -
LT Finance Leases	- -	- -	33
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	6	6	6
Market Capitalization	6,627	8,172	7,996

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	473.8	537.96	691.73	706.13	812.44	867.2	995.05	1,044.91	1,030.09	971.4	1,096.74	1,129.1	1,273.45	1,274.28
Basic EPS, GAAP	12.87	19.64	40.31	54.51	72.55	75.6	91.02	92.41	78.78	90.63	94.07	120.66	116.78	116.86
Free Cash Flow per Basic Share	30.01	62.64	57.67	36.85	52.79	94.84	93.64	12.68	-67.5	85	-101.48	151.85	127.97	- -
Dividend per Share	6.99	6.96	9.94	11.98	14.98	17.94	17.96	19.98	19.84	25.16	25.01	24.99	34.92	- -
Book Value per Share	352.32	364.97	395.28	437.8	495.35	552.95	625.98	698.39	757.18	822.81	891.88	987.57	1,068.84	1,069.54
Tangible Book Value per Share	412.39	445.33	483.04	537.67	592.35	658.21	736.15	791.44	846.07	924.97	996.26	1,108.46	1,197.81	1,198.59
Basic Weighted Avg Shares	6	6	6	6	6	6	6	6	6	6	6	6	6	6
Sales/Revenue/Turnover	2,682	3,045	3,915	3,997	4,598	4,908	5,632	5,914	5,830	5,498	6,207	6,390	7,211	7,211
Operating Margin (%)	6.8	8.25	11.73	13.46	13.13	12.4	13.07	12.65	12.17	12.17	14.28	14.97	14.07	14.07
Depreciation Expense	62	30	35	36	66	76	62	31	63	68	71	115	126	- -
Net Income, GAAP	73	111	228	309	411	428	515	523	446	513	532	683	661	661
Effective Tax Rate (%)	56.4	49.54	46.69	34.45	34.61	30.88	33.68	31.25	34.87	30.91	28.27	33.17	33.71	33.71
Profit Margin (%)	2.72	3.65	5.83	7.72	8.93	8.72	9.15	8.84	7.65	9.33	8.58	10.69	9.17	9.17
Working Capital	991	1,431	1,636	2,026	2,258	2,661	3,103	3,115	2,893	3,258	2,556	3,123	3,624	3,624
LT Debt	17	35	77	35	17	11	37	53	290	205	147	92	33	33
Total Equity	2,338	2,527	2,749	3,055	3,365	3,734	4,189	4,533	4,841	5,275	5,667	6,289	6,787	6,787
Return on Invested Capital (%)	2.87	4.52	8.13	10.96	11.45	11.16	11.66	11.13	9.1	8.33	10.83	10.05	9.75	9.75
Return on Capital (%)	3.11	4.75	9.56	12.16	14.82	13.97	15.03	13.55	10.19	10.65	10.38	12.34	11.08	11.08
Return on Common Equity (%)	3.68	5.48	10.61	13.09	15.55	14.42	15.44	13.95	10.82	11.47	10.97	12.84	11.36	11.36

Year	Q1	Q2	Q3	Q4	FY
2022	1,373	1,812	1,389	1,632	6,207
2023	1,580	1,698	1,588	1,524	6,390
2024	1,727	2,040	1,748	1,697	7,211

Year	Q1	Q2	Q3	Q4	FY
2022	17.71	- -	- -	- -	94.07
2023	26.23	- -	- -	- -	120.66
2024	24.32	- -	- -	- -	116.78

Shinpo Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year