1. Japan Stocks

  2. •

    Industrials

  3. •

    Manufacturing - Tools & Accessories
NS Tool Co., Ltd.

NS Tool Co., Ltd.

6157.T
NS Tool Co., Ltd.JP flagTokyo Stock Exchange
954.00
JPY
+8.00
- -
22.40BMarket Cap
NS Tool Co., Ltd.
6157.T
(Tokyo Stock Exchange)

Recent

price

954.00

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
202.18
231.96
239.84
256.68
296.02
335.18
352.93
390.58
418.94
381.13
323.89
380.94
387.23
363.1
378.81
- -
362.05
Revenue per Share
17.34
21.48
21.09
27.78
38.92
53.69
56.81
76.12
78.8
61.81
48.55
60.89
59.16
53.03
50.8
- -
52.88
Basic EPS, GAAP
38.62
-21.91
-10.8
27.1
40.28
18.45
44.8
89.85
23.99
6.13
82.53
64.07
37.2
51.06
76.32
- -
- -
Free Cash Flow per Basic Share
1.89
3.09
4.37
4.87
7.47
10.02
19.98
22.49
22.5
22.49
17.53
22.53
22.49
27.47
27.49
- -
- -
Dividend per Share
237.69
251.67
267.93
290.84
322.26
365.95
392.04
463.37
519.67
558.98
590.04
629
666.63
692.35
715.06
- -
690.34
Book Value per Share
250.02
267.49
282.37
305.94
333.38
376.76
421.83
473.7
534.95
577.66
611.44
645.24
688.61
711.09
739.05
- -
709.02
Tangible Book Value per Share
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
- -
25
Basic Weighted Avg Shares
4,978
5,781
5,998
6,419
7,403
8,382
8,826
9,767
10,476
9,531
8,100
9,525
9,657
9,040
9,431
9,494
9,040
Sales/Revenue/Turnover
15.97
16.66
15.37
16.66
20.01
22.84
22.81
27.6
27.49
23.28
18.68
22.17
21.84
20.66
18.74
20.64
20.66
Operating Margin (%)
436
468
564
534
475
505
633
626
629
698
708
692
670
628
644
605
- -
Depreciation Expense
427
535
527
695
973
1,343
1,421
1,903
1,970
1,546
1,214
1,523
1,475
1,320
1,265
1,442
1,320
Net Income, GAAP
43.19
46.39
44.26
38.66
36.62
31
29.4
30.86
31.61
30.83
29.02
29.11
30.09
30.73
28.89
28.41
30.73
Effective Tax Rate (%)
8.58
9.26
8.79
10.82
13.15
16.02
16.1
19.49
18.81
16.22
14.99
15.98
15.28
14.6
13.41
15.19
14.6
Profit Margin (%)
3,753
3,522
3,462
4,597
5,272
5,622
6,617
7,741
8,288
8,291
9,510
10,324
10,866
11,432
12,490
11,936
11,432
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
LT Debt
6,165
6,678
7,106
7,680
8,480
9,570
10,667
12,002
13,462
14,498
15,326
16,166
17,201
17,729
18,416
17,851
17,729
Total Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
7.54
8.83
8.13
9.94
12.7
15.6
14.99
17.8
16.03
11.46
8.45
9.99
9.12
7.8
7.22
7.95
7.8
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'24
Dec'24
Mar'24
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
25
25
25
Market Capitalization
26,368
24,970
24,595

Working Capital

FRC

•

in mil. unless spec.
Sep'24
Dec'24
Mar'24
Total Current Assets
11,974
11,930
12,720
Cash, Cash Equivalents & STI
8,116
8,205
8,894
Accounts Receivable, Net
1,320
1,228
1,305
Inventories
2,418
2,379
2,382
Total Current Liabilities
1,075
962
1,287
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
6.53%
3.15%
-3.07%
Free Cash Flow
135.2%
1.79%
-13.06%
Net Income, GAAP
2.19%
4.32%
14.03%
Sales/Revenue/Turnover
1.68%
3.52%
0.67%
Total Cash Common Dividend
14.93%
11.87%
9.29%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,204
2,212
2,333
2,291
9,040
2025
- -
- -
- -
- -
9,431
2026
- -
- -
- -
- -
9,494

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
7.98
- -
- -
- -
53.03
2025
- -
- -
- -
- -
50.8
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
27.47
2025
- -
- -
- -
- -
27.49
2026
- -
- -
- -
- -
- -
Similar Companies
Gem-Year Industrial Co.,Ltd. (601002.SS)
Basso Industry Corp. (1527.TW)
Zhuzhou Huarui Precision Cutting Tools Co.,Ltd (688059.SS)
Ken Holding Co., Ltd. (300126.SZ)
Asahi Diamond Industrial Co., Ltd. (6140.T)
The L.S. Starrett Company (SCXLB)
Business
NS Tool Co., Ltd. is a Japanese enterprise specializing in the production and distribution of precision cutting implements for various demanding sectors. The company primarily focuses on advanced solid carbide end mills, which are indispensable tools for high-technology applications. Their extensive product line includes specialized cubic boron nitride and polycrystalline diamond end mills, along with micro drill end mills designed for ultra-fine machining. They also provide tailored end mills for processing aluminum and resin, robust flat drills, and long neck end mill series optimized for copper electrodes, in addition to thread mills. NS Tool’s offerings are crucial for industries requiring exceptional accuracy and performance in micro-machining, supporting the latest advancements in electronics, automotive, and medical device manufacturing. The firm was established in 1954 and has its main offices located in Tokyo, Japan.