1. Japan Stocks

  2. •

    Industrials

  3. •

    Industrial - Infrastructure Operations
Maeda Kosen Co., Ltd.

Maeda Kosen Co., Ltd.

7821.T
Maeda Kosen Co., Ltd.JP flagTokyo Stock Exchange
1,855.00
JPY
+19.00
- -
124.63BMarket Cap
Maeda Kosen Co., Ltd.
7821.T
(Tokyo Stock Exchange)

Recent

price

1,855.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2023
2024
2025
TTM
FRC
233.49
252.91
260.89
327.95
343.5
409.63
415.41
463.71
484.82
536.92
593.82
625.43
686.33
808.97
890.71
945.37
365.86
Revenue per Share
8.06
16.18
10.74
23.43
26.25
35.78
39.99
44.55
48.18
57.54
63.63
49.08
72.93
84.73
127.29
139.93
56.35
Basic EPS, GAAP
16.74
24.52
-9.15
-4.05
3.55
28.06
-8.26
19.48
52.46
19.21
-51.25
-8.01
59.69
57.7
144.73
164.69
- -
Free Cash Flow per Basic Share
1.12
1.12
2.25
3.74
3.25
3.41
4.99
5.49
9
8.01
9.6
10.49
10.49
13.73
16.46
23.05
- -
Dividend per Share
164.23
179.08
186.94
206.29
212.81
267.2
283.42
320.03
359.2
408.73
467.86
512.2
574.1
696.68
847.64
900.38
765.67
Book Value per Share
181.98
192.1
195.59
216.31
234.98
269.82
288.6
328.69
376.29
431.29
460.57
509.91
579.53
676.86
974.69
987.43
- -
Tangible Book Value per Share
50
50
50
50
58
60
64
64
64
64
64
63
63
62
63
68
75
Basic Weighted Avg Shares
11,624
12,619
13,066
16,470
19,906
24,572
26,774
29,888
31,256
34,614
37,853
39,365
43,236
50,204
55,833
64,108
27,392
Sales/Revenue/Turnover
16.49
17.63
13.98
8.62
12.12
13.38
12.78
12.87
13.01
14.71
14.13
11.49
14.96
16.93
19.24
18.77
18.55
Operating Margin (%)
430
422
432
518
557
994
1,378
1,725
1,671
1,783
1,800
2,672
3,154
3,188
3,370
3,489
- -
Depreciation Expense
401
808
538
1,177
1,521
2,146
2,578
2,872
3,106
3,709
4,056
3,089
4,594
5,258
7,979
9,489
4,219
Net Income, GAAP
54.86
45.07
47.25
36.43
40.24
35.83
28.24
26.65
27.08
27.34
27.29
32.83
28.06
31.25
28.79
26.54
26.79
Effective Tax Rate (%)
3.45
6.4
4.12
7.15
7.64
8.73
9.63
9.61
9.94
10.72
10.72
7.85
10.63
10.47
14.29
14.8
15.4
Profit Margin (%)
6,216
6,559
6,600
7,201
9,690
12,218
12,936
14,436
17,156
15,389
20,805
23,088
25,734
17,370
38,384
42,149
- -
Working Capital
- -
- -
- -
- -
- -
1,050
1,700
1,577
1,357
1,137
12,349
15,465
15,696
4,476
3,861
2,943
- -
LT Debt
9,157
9,918
10,348
11,364
14,009
19,443
21,768
23,884
26,599
29,785
31,152
33,559
37,783
43,428
62,522
68,444
- -
Total Equity
17.43
12.03
9.18
7.71
9.71
11.03
10.36
10.79
10.76
12.11
9.96
6.29
8.73
9.58
11.27
12.18
11.14
Return on Invested Capital (%)
9.38
9.2
5.82
11.32
11.8
13.66
13.11
12.88
13.16
14.1
11.37
6.77
9.2
9.2
13.29
15.54
6.94
Return on Capital (%)
9.82
9.44
5.88
11.93
13.41
15.13
15.03
14.77
14.19
14.99
14.44
9.95
13.43
13.24
16.56
16.62
8.12
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Jun'24
Sep'25
Dec'25
ST Debt
1,039
- -
- -
LT Borrowings
635
- -
- -
LT Finance Leases
3,226
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
68
- -
- -
Market Capitalization
102,674
140,380
146,295

Working Capital

FRC

•

in mil. unless spec.
Jun'24
Sep'25
Dec'25
Total Current Assets
50,384
- -
- -
Cash, Cash Equivalents & STI
21,431
- -
- -
Accounts Receivable, Net
9,314
- -
- -
Inventories
14,073
- -
13,892
Total Current Liabilities
12,000
- -
- -
Payables & Accruals
- -
- -
- -
ST Debt
1,039
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
13.83%
17.74%
9.47%
Free Cash Flow
-148.42%
-151.78%
23.1%
Net Income, GAAP
17.84%
22%
18.92%
Sales/Revenue/Turnover
10.12%
11.19%
14.82%
Total Cash Common Dividend
24.84%
21.89%
51.45%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
13,779
14,662
13,459
13,933
55,833
2025
- -
- -
- -
- -
64,108
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
30.63
- -
- -
- -
127.29
2025
- -
- -
- -
- -
139.93
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
16.46
2025
- -
- -
- -
- -
23.05
2026
- -
- -
- -
- -
- -
Similar Companies
Sdiptech AB (publ) (SDTHF)
Henan Zhongyuan Expressway Company Limited (600020.SS)
Jiangsu Expressway Company Limited (JEXYF)
Verra Mobility Corporation (VRRMW)
Anhui Expressway Company Limited (600012.SS)
Don Muang Tollway Public Company Limited (DMT.BK)
Business
Maeda Kosen Co., Ltd. Maeda Kosen Co., Ltd. (7821.T) manufactures and sells civil engineering materials, building materials, non-woven fabrics, and geosynthetic products primarily in Japan. The company operates through social infrastructure and industrial infrastructure segments, offering reinforced soil wall and embankment materials such as ENDREN; soft ground stabilization materials; rubble net layered construction methods; rockfall protection fences; drainage materials for tunnels; silt, oil, and garbage prevention fences; fiber-reinforced plastics including FR grid, ADEAM, and fiber sheets; adhesive anchors; polymer cement mortar; weather-resistant polyester nets; sandbags; asphalt protective sheets; park and exterior products; oil-absorption sheets; polypropylene and polyethylene spunbonded non-woven fabrics; antibacterial and flame-resistant non-woven fabrics; and weed prevention sheets. Founded in 1918 as Maeda Weaving Factory and established in its current form in 1972, Maeda Kosen maintains headquarters in Tokyo and Fukui Prefecture, with operations centered in Japan including subsidiaries like Maedakosen Industrial Products, MIRAI no Agri, MIRAI Kosen, Okinawa Kosen, Seven Chemical, Saikobo, Kushiro High Meal, and BBS Japan; it also pursues international expansion in Southeast Asia and the Middle East. Recent developments include the March 2025 acquisition of Mitsui Chemicals Industrial Products Ltd., rebranded as Maedakosen Industrial Products Co., Ltd., to bolster synthetic resin, civil engineering, and building materials; the 2024 acquisition of Saikobo Co., Ltd. for playground equipment manufacturing; ongoing mergers for resource concentration such as those involving MIRAI no Agri and prior subsidiaries; and strategic M&A initiatives emphasizing diversity, open innovation, and new market creation through technology fusion. The company continues to innovate via joint research with universities and public organizations, earning awards like the 2024 JEPOC Takahashi Award and maintaining listings on the Tokyo Stock Exchange Prime Market.