1. Japan Stocks

  2. •

    Consumer durables

  3. •

    Recreational products
Mamiya-Op Co.,Ltd

Mamiya-Op Co.,Ltd

TTSE:7991
999.00
JPY
-11.00
(-1.09%)
14.25BMarket Cap
Nov 05Next Earn
Mamiya-Op Co.,Ltd
TSE:7991
(Tokyo Stock Exchange)

Recent

price

999.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
JPY
1,983.8
2,515.68
2,329.35
2,461.63
2,264.86
1,936.25
1,615.43
1,361.46
1,523.48
1,645.76
1,108.49
1,484.73
1,829.94
3,076.98
3,273.82
2,022.93
- -
Revenue per Share
164.91
292.89
209.35
190.17
54.56
58.3
55.68
38.14
46.55
77.34
-172.24
73.15
228.61
432.77
458.28
165.83
- -
Basic EPS, GAAP
182.79
319.93
164.97
-132.1
-186.62
124.28
-67.74
9.83
35.17
-150.36
-68.64
17.61
-73
192.28
602.22
-404.17
- -
Free Cash Flow per Basic Share
- -
29.59
39.3
49.55
49.88
50.18
50.57
50.37
51
50.37
50.03
25.04
49.99
49.06
72.82
100.62
- -
Dividend per Share
908.71
1,194.48
1,367.42
1,517.03
1,552.39
1,562.39
1,564.53
1,556.16
1,573.73
1,597.43
1,384.15
1,437.48
1,896.74
2,069.77
2,431.13
2,527.79
- -
Book Value per Share
706.16
1,003.6
1,230.73
1,398.3
1,444.06
1,496.73
1,514.72
1,489.88
1,507.84
1,556.87
1,347.17
1,407.97
1,865.75
2,043.42
2,407.81
2,508.73
- -
Tangible Book Value per Share
9
9
9
9
9
9
9
9
9
9
9
9
9
9
10
10
10
Basic Weighted Avg Shares
18,503
23,461
21,721
22,974
21,140
18,032
14,973
12,574
13,879
14,282
9,617
12,873
15,911
27,394
33,707
20,893
- -
Sales/Revenue/Turnover
10.64
14.43
14.47
10.97
5.15
7.06
5.82
1.49
5.54
3.08
-9.01
3.96
11.83
17.66
18.99
9.02
- -
Operating Margin (%)
257
415
562
519
443
516
495
465
472
519
384
320
255
305
386
335
- -
Depreciation Expense
1,538
2,731
1,952
1,775
509
543
516
352
424
671
-1,494
634
1,988
3,853
4,718
1,713
- -
Net Income, GAAP
6.48
11.06
33.91
39.79
41.66
41.93
40.91
37.68
44.66
43.34
- -
4.79
12.38
29.21
27.95
26.52
- -
Effective Tax Rate (%)
8.31
11.64
8.99
7.73
2.41
3.01
3.45
2.8
3.06
4.7
-15.54
4.93
12.49
14.06
14
8.2
- -
Profit Margin (%)
7,538
8,968
9,717
9,149
9,002
9,106
8,639
8,692
6,456
8,307
7,026
7,658
9,846
13,650
18,333
16,488
- -
Working Capital
3,951
3,287
2,234
1,423
4,445
4,289
4,956
5,508
4,084
4,107
4,146
3,084
4,713
5,145
5,704
6,173
- -
LT Debt
8,550
11,145
12,773
14,202
14,535
14,665
14,528
14,477
13,758
13,964
12,009
12,476
16,523
20,593
25,121
26,117
- -
Total Equity
15.78
20.05
11.72
7.75
2.93
3.28
2.33
0.51
1.89
1.16
- -
2.51
7.55
12.62
14.4
3.98
- -
Return on Invested Capital (%)
13.82
18.93
11.56
9.54
2.6
2.72
2.67
1.8
2.1
3.32
- -
3.56
9.39
14.88
15.62
5.25
- -
Return on Capital (%)
19.99
27.85
16.34
13.19
3.56
3.73
3.54
2.43
3.01
4.85
-11.52
5.19
13.72
20.78
20.65
6.69
- -
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Sep'26
Mar'26
Jun'27
ST Debt
2,640
2,919
- -
LT Borrowings
5,831
6,173
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
10
10
10
Market Capitalization
18,064
14,252
10,720

Working Capital

JPY

•

in mil. unless spec.
Sep'26
Mar'26
Jun'27
Total Current Assets
23,231
22,248
- -
Cash, Cash Equivalents & STI
11,792
10,343
- -
Accounts Receivable, Net
4,245
3,495
- -
Inventories
6,366
6,828
- -
Total Current Liabilities
6,684
5,760
- -
Payables & Accruals
- -
- -
- -
ST Debt
2,640
2,919
- -
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
6.82%
17.38%
3.97%
Free Cash Flow
-149.38%
-183.24%
-167.32%
Net Income, GAAP
-15.71%
24.71%
-63.7%
Sales/Revenue/Turnover
6.23%
22.93%
-38.02%
Total Cash Common Dividend
15.37%
32.19%
38.6%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
33,707
2026
- -
- -
- -
- -
20,893
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
458.28
2026
- -
- -
- -
- -
165.83
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
72.82
2026
- -
- -
- -
- -
100.62
2027
- -
- -
- -
- -
- -
Similar Companies
Nintendo Co., Ltd. (TSE:7974)
Amer Sports, Inc. (NYSE:AS)
Hasbro, Inc. (NASDAQ:HAS)
Twin Vee PowerCats Co. (NASDAQ:VEEE)
Mattel, Inc. (NASDAQ:MAT)
Bandai Namco Holdings Inc. (TSE:7832)
Business
Mamiya-OP Co., Ltd. is a Japanese manufacturer specializing in electronic equipment and sports products. The company’s main products include electronic devices such as CR units, ticket vending machines, banknote transfer systems, bill validators, medal and coin hoppers, IC card readers/writers, thin film thickness gauges, and physical random number generators. In the sports segment, it produces golf shafts, blocking rods, pole vault poles, arrows, bows, and related golf products. Mamiya-OP is also engaged in the development and provision of system solutions, including ICT and system integration services, mobile order systems, and DX support for amusement industry applications. The company operates production bases domestically and internationally, including a strategic manufacturing facility in Bangladesh for cost-efficient sports product manufacturing. Founded in 1931 and headquartered in Tokyo, Japan, Mamiya-OP pursues technology-driven innovation while focusing on niche markets such as golf equipment, amusement-related OEM, and ICT solutions. Recent major company changes include a strategic business structure reform to expand its ICT business, emphasizing system solutions like reservation and ordering systems to broaden its service offerings beyond manufacturing. The company has consolidated its ICT resources under the Mamiya IT Solutions Corporation to better serve the amusement industry and foster new value propositions. It continues to invest in operational efficiency by concentrating production in its Bangladesh factory and aims to improve profitability with a target ROE of around 8% by 2024. These initiatives reflect a shift from reliance on amusement manufacturing to enhancing system solutions and strengthening sports-related products, alongside asset and cost structure reforms. Mamiya-OP maintains a strong commitment to technological quality, innovation speed, and social responsibility as a listed company. The company’s business segments, geographic scope, and continued innovation place it as a specialist provider in electronic devices and sports equipment with a growing footprint in ICT-based system solutions for niche industrial and commercial markets, reflecting a blend of traditional manufacturing and digital transformation approaches. It operates under the leadership of President Masao Sekiguchi and leverages its long history since 1931 to balance innovation with social contribution. The company also engages in related real estate activities through its subsidiaries. This strategic evolution marks Mamiya-OP as a multifaceted enterprise focused on sustainable growth and diversification in the Japanese and international markets.