Rinnai Corporation

Rinnai Corporation

3,474.00
JPY
+1.00
(+0.03%)
505.21BMarket Cap
Nov 05Next Earn
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
1,870.6
1,890.99
2,050.73
2,116.94
2,240.25
2,256.96
2,207.95
2,233.3
7,253.03
2,882.74
2,980.35
3,250.5
3,381.72
- -
Basic EPS, GAAP
151.57
132.34
145.57
143.08
136.8
132.81
139.83
178.87
470.38
176.91
184.75
209.66
259.96
- -
Free Cash Flow per Basic Share
153.66
81.93
116.17
116.05
86.95
93.43
177.05
234.83
155.62
-49.64
41.48
283.17
244.48
- -
Dividend per Share
20.43
24.66
26
28
29.36
30.67
31.99
34.99
140.23
48.44
58.47
70.15
90.25
- -
Book Value per Share
1,415.13
1,580.79
1,641.38
1,748.51
1,863.02
1,939.89
2,046.8
2,220.09
2,296.56
2,487.56
2,707.84
2,885.7
3,166.83
- -
Tangible Book Value per Share
1,387.49
1,552.81
1,603.64
1,704.59
1,821.84
1,902.65
2,024.23
2,199.13
2,271.18
2,462
2,682.41
2,830.31
3,036.86
- -
Basic Weighted Avg Shares
153
156
156
156
155
154
154
154
50
148
144
142
139
139
Sales/Revenue/Turnover
286,981
295,022
319,935
330,256
347,071
348,022
340,460
344,364
366,185
425,229
430,186
460,319
470,392
- -
Operating Margin (%)
11.86
10.44
10.81
10.31
9.47
8.87
10.11
11.82
9.8
9.74
9.15
10
10.74
- -
Depreciation Expense
1,053
1,123
1,389
1,681
1,792
1,976
2,594
2,663
2,864
3,379
3,714
4,119
15,076
- -
Net Income, GAAP
23,254
20,647
22,710
22,322
21,194
20,480
21,561
27,581
23,748
26,096
26,667
29,691
36,160
- -
Effective Tax Rate (%)
34.32
30.99
30.27
28.17
28.35
27.63
26.25
26.46
25.74
25.96
24.81
25.45
27.2
- -
Profit Margin (%)
8.1
7
7.1
6.76
6.11
5.88
6.33
8.01
6.49
6.14
6.2
6.45
7.69
- -
Working Capital
125,025
126,306
133,750
146,103
170,557
192,541
208,106
232,615
225,153
228,652
234,547
253,877
263,570
- -
LT Debt
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
232,633
261,413
271,708
290,636
307,963
320,694
340,956
371,317
378,856
407,198
437,436
461,716
494,122
- -
Return on Invested Capital (%)
10.18
8.21
8.8
8.49
7.7
6.97
7.51
8.2
6.96
7.67
6.88
7.49
7.46
- -
Return on Capital (%)
10.55
7.43
7.63
6.94
5.88
5.4
5.28
6.45
4.94
4.9
4.47
4.95
6.01
- -
Return on Common Equity (%)
11.83
8.83
9.04
8.44
7.57
6.98
7.01
8.38
6.93
7.38
7.09
7.48
8.58
- -

Capital Structure

JPY

•

in mil. unless spec.
Sep'26
Mar'26
Jun'27
ST Debt
- -
12,801
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
139
138
138
Market Capitalization
486,137
505,207
491,390

Working Capital

JPY

•

in mil. unless spec.
Sep'26
Mar'26
Jun'27
Total Current Assets
347,620
374,185
- -
Cash, Cash Equivalents & STI
259,448
279,773
- -
Accounts Receivable, Net
- -
- -
- -
Inventories
76,141
80,428
- -
Total Current Liabilities
97,974
110,615
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
12,801
- -
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
6.18%
5.9%
7.02%
Free Cash Flow
20.47%
20.27%
-15.2%
Net Income, GAAP
5.44%
6.26%
21.79%
Sales/Revenue/Turnover
4.04%
6.56%
2.19%
Total Cash Common Dividend
12.38%
18.87%
26.36%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
460,319
2026
- -
- -
- -
- -
470,392
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
209.66
2026
- -
- -
- -
- -
259.96
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
70.15
2026
- -
- -
- -
- -
90.25
2027
- -
- -
- -
- -
- -

Company Description

CEO
Hiroyasu Naito
Full Time Employees
11,328
Sector
Producer manufacturing
Industry
Building products
Address
2-26, Fukuzumi-cho Nagoya AI Japan 454-0802
IPO Date
Nov 1, 1979
Business
Rinnai Corporation manufactures and sells thermal equipment, including gas appliances and related products, primarily for residential and commercial applications. Founded in 1920 and headquartered in Nagoya, Japan, the company operates through six regional segments in Japan and maintains a global presence with subsidiaries and sales operations in over 20 countries and regions, including the United States, Australia, China, South Korea, Indonesia, Europe, Latin America, and Asia-Pacific markets; its international sales account for approximately 30% of total revenue. Core products and services encompass tankless water heaters, condensing gas water heaters, hybrid water heaters with heating systems such as ECO ONE and ECO ONE X5, gas stoves and cooking appliances including glass-top stoves with inner flame burners and commercial cooking equipment, gas heaters and bathroom heater/dryers, HVAC systems, air conditioning units, industrial equipment, and emerging renewable energy solutions like hydrogen-ready boilers, low-GWP heat pumps, solar thermal systems, and R290 commercial heat pumps; the company targets households, businesses, and utilities with a focus on energy efficiency, safety features, and environmental sustainability. Recent major developments include the acquisition of Smart Energy Group in Australia in 2024 to expand into solar PV systems and battery storage, the acquisition of Industrias MASS in Mexico in 2021 to bolster Latin American operations, the purchase of Brivis Climate Systems in Australia in 2015, and the completed acquisition of Peru-based MT Industrial S.A.C. in October 2025, a leading housing equipment sales company with ¥9.8 billion in 2024 net sales, to strengthen market presence in Peru and broader Latin America through enhanced sales networks for water heaters, home appliances, and installation services.