1. Japan Stocks

  2. •

    Industrials

  3. •

    Industrial - Machinery
Miura Co., Ltd.

Miura Co., Ltd.

MIURF
Miura Co., Ltd.US flagOther OTC
19.62
USD
- -
- -
2.27BMarket Cap
Miura Co., Ltd.
MIURF
(Other OTC)

Recent

price

19.62

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
590.07
646.85
683.7
760.53
804
880.22
909.26
1,109.7
1,233.78
1,274.97
1,195.22
1,271.91
1,403.19
1,442.92
2,224.81
2,322.3
812.37
Revenue per Share
26.63
31.02
45.37
55.91
66.37
66.46
80.08
92.08
109.09
122.01
112.62
126.14
149.52
175
202.56
238.72
95
Basic EPS, GAAP
30.41
36.44
15.79
35.91
21.04
78.96
64.3
32.39
114.17
122.6
172.68
133.7
134.55
161.17
241.48
321.37
116.41
Free Cash Flow per Basic Share
13.31
13.31
13.43
13.99
19.97
20.97
20.97
22.97
30.96
34.95
34.97
37.93
41.06
49.16
52.76
66.91
22.98
Dividend per Share
706.04
716.45
764.84
819.39
917.56
924.53
965.68
1,043.85
1,112.71
1,182.58
1,290.14
1,414.5
1,504.02
1,638.96
1,760.91
2,101.39
1,578.9
Book Value per Share
701.24
711.7
760.43
814.33
911.7
918.68
958.62
916.37
989.79
1,063.11
1,170.3
1,289.58
1,467.52
1,602.53
716.05
1,021.97
639.31
Tangible Book Value per Share
115
115
114
112
112
112
113
113
113
113
113
113
113
111
113
116
110
Basic Weighted Avg Shares
67,904
74,593
78,157
85,535
90,424
99,019
102,324
124,883
138,880
143,645
134,732
143,543
158,377
159,695
251,341
268,701
89,547
Sales/Revenue/Turnover
7.51
8.06
9.52
10.48
9.97
10.32
12.12
11.11
12.01
12.91
13.25
13.54
13.85
14.44
10.08
11.51
14.74
Operating Margin (%)
2,127
2,041
2,013
2,192
2,546
2,855
2,482
3,649
3,678
6,580
6,733
6,879
7,033
6,707
14,406
13,906
3,421
Depreciation Expense
3,065
3,577
5,187
6,288
7,464
7,476
9,012
10,363
12,280
13,746
12,695
14,236
16,876
19,368
22,884
27,621
10,472
Net Income, GAAP
42.54
47.09
40.64
37.86
29.3
32.53
30.24
26.64
28.02
26.72
30.02
29.73
27.61
27.33
21.46
27.17
29.25
Effective Tax Rate (%)
4.51
4.8
6.64
7.35
8.25
7.55
8.81
8.3
8.84
9.57
9.42
9.92
10.66
12.13
9.1
10.28
11.69
Profit Margin (%)
41,579
42,641
42,209
47,888
51,682
52,140
58,276
52,301
59,581
63,186
72,853
73,126
91,733
83,637
93,817
110,124
-15,743
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
4,840
4,598
4,656
3,766
4,045
18,019
18,704
17,594
LT Debt
81,433
82,630
86,030
92,174
103,216
104,278
108,888
117,723
125,297
133,305
145,498
160,056
168,912
181,514
205,291
244,568
175,703
Total Equity
3.56
3.8
5.11
6.1
6.4
6.54
7.95
8.79
9.65
10
8.35
8.34
9.09
9.05
9.38
8.94
4.87
Return on Invested Capital (%)
3.79
4.36
6.15
7.05
7.64
7.2
8.47
9.15
10.09
10.43
8.69
8.97
10.04
11.07
11.68
11.72
5.89
Return on Capital (%)
3.78
4.36
6.15
7.06
7.64
7.22
8.47
9.16
10.12
10.63
9.11
9.32
10.28
11.1
11.91
12.36
6.03
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
2,599
- -
2,911
LT Borrowings
- -
- -
- -
LT Finance Leases
4,045
- -
17,594
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
110
110
110
Market Capitalization
347,796
369,687
330,219

Working Capital

FRC

•

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
138,181
- -
171,436
Cash, Cash Equivalents & STI
57,798
- -
58,270
Accounts Receivable, Net
47,934
- -
63,377
Inventories
30,087
- -
44,928
Total Current Liabilities
54,544
- -
187,179
Payables & Accruals
- -
- -
- -
ST Debt
2,599
- -
2,911
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
8.97%
11.05%
19.13%
Free Cash Flow
31.77%
16.97%
36.3%
Net Income, GAAP
14.26%
16.86%
20.7%
Sales/Revenue/Turnover
11.58%
16.4%
6.91%
Total Cash Common Dividend
13.12%
14.74%
29.9%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
29,714
40,432
37,809
51,738
159,695
2025
- -
- -
- -
- -
251,341
2026
- -
- -
- -
- -
268,701

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
32.67
48.12
43.46
- -
175
2025
- -
- -
- -
- -
202.56
2026
- -
- -
- -
- -
238.72

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
26.27
-0.18
23.02
- -
49.16
2025
- -
- -
- -
- -
52.76
2026
- -
- -
- -
- -
66.91
Similar Companies
Cerinnov Group S.A. (ALPCV.PA)
Elecon Engineering Company Limited (ELECON.NS)
Cica-Huntek Chemical Technology Taiwan Co., Ltd. (6725.TWO)
Ningbo Dechang Electrical Machinery Made Co., Ltd. (605555.SS)
DMG Mori Co., Ltd. (MRSKF)
Badger Meter, Inc. (BMI)
Business
Miura Co., Ltd. manufactures, sells, and maintains small once-through boilers, auxiliary marine boilers, exhaust gas boilers, water treatment equipment, food processing equipment, sterilizers, and boiler chemicals; it also provides environmental measurement certifications and maintenance services including online monitoring systems. Founded in 1959 and headquartered in Matsuyama, Japan, with a Tokyo head office, the company operates globally through subsidiaries in over 20 countries across Asia, North America, Europe, and Latin America, serving industries such as general manufacturing, food processing, breweries, hospitals, and commercial facilities. Recent developments include the May 2024 acquisition of U.S.-based Cleaver-Brooks Company, Inc. and its affiliate CBE Enterprises, Inc., the acquisition of Germany's CERTUSS Dampfautomaten GmbH & Co. KG, and a capital and business partnership with Daikin Industries, Ltd., alongside the establishment of MIURA Empathy Co., Ltd.