GoAI
Get started
HEPHAIST Co., Ltd. logo

HEPHAIST Co., Ltd.

6433.T

JPXIndustrialsManufacturing - Metal Fabrication

Open in GoAI

Latest quote

¥1,054

+¥19.00 · +1.84%

Aug 24, 11:30 AM JST

6433.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

Established in 1962 and headquartered in Kawagoe, Japan, HEPHAIST Co., Ltd. operates as a global enterprise. Collaborating with its subsidiary, Hefei (Shanghai) Bearing Trading Co., Ltd., the company specializes in the worldwide manufacturing and distribution of industrial components. Its core offerings include an array of linear motion systems, such as various linear ball bearings, bushes, splines, and circular arc roller guides. HEPHAIST also provides sophisticated integrated unit products, encompassing XYqz stages, ultrasonic stages, control devices, and small manipulators. Additionally, the firm excels in producing custom-machined precision parts and facilitates the international import and export of its linear bearing and unit product lines.

Industry
Manufacturing - Metal Fabrication
Sector
Industrials
Headquarters
JP
CEO
Hirota Ozaki
Listed since
Jun 11, 2004
Employees
84

Market position

Day range

Current ¥1,054

52-week range

Current ¥1,054

Open
¥1,056
Previous close
¥1,035
Volume
67.2K
0.26× average
Average volume
257.14K
Average daily volume
Market cap
6.57B JPY
Beta
1.36
Market reference 1
50-day average
¥1,027.8
+2.55% above average
200-day average
¥1,182.07
-10.83% below average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
8.98B JPY
P/E (TTM)
-9.67×
P/B (TTM)
3.12×
P/S (TTM)
3.71×
EV / EBITDA
-125.16×
Earnings yield
-9.21%
Free cash flow yield
-2.15%
Dividend yield
0.00%

Profitability & efficiency

Gross margin
13.61%
Operating margin
-12.39%
Net margin
-38.38%
Return on equity
-34.20%
Return on assets
-17.36%
Return on invested capital
-6.67%

Financial health

Debt / equity
0.78×
Current ratio
2.55×

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends33%5%-23%-51%Gross margin, FY2021: 25.71%Gross margin, FY2022: 19.80%Gross margin, FY2023: 13.67%Gross margin, FY2024: 14.87%Gross margin, FY2025: 12.08%Operating margin, FY2021: 8.34%Operating margin, FY2022: -0.23%Operating margin, FY2023: -6.87%Operating margin, FY2024: -5.41%Operating margin, FY2025: -16.31%Net margin, FY2021: 7.94%Net margin, FY2022: -0.10%Net margin, FY2023: -9.60%Net margin, FY2024: -9.06%Net margin, FY2025: -43.90%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 25.71%. Gross margin FY2022 19.80%. Gross margin FY2023 13.67%. Gross margin FY2024 14.87%. Gross margin FY2025 12.08%. Operating margin FY2021 8.34%. Operating margin FY2022 -0.23%. Operating margin FY2023 -6.87%. Operating margin FY2024 -5.41%. Operating margin FY2025 -16.31%. Net margin FY2021 7.94%. Net margin FY2022 -0.10%. Net margin FY2023 -9.60%. Net margin FY2024 -9.06%. Net margin FY2025 -43.90%.

Income trends

Revenue

1.64B JPY-27.09%

Operating income

−266.89M JPY-119.68%

Net income

−718.51M JPY-253.14%
Income trends across reported periods3.09B JPY1.7B JPY319.72M JPY−1.06B JPYRevenue, FY2021: 2.74B JPYRevenue, FY2022: 2.41B JPYRevenue, FY2023: 2.31B JPYRevenue, FY2024: 2.25B JPYRevenue, FY2025: 1.64B JPYOperating income, FY2021: 228.83M JPYOperating income, FY2022: −5.61M JPYOperating income, FY2023: −158.65M JPYOperating income, FY2024: −121.5M JPYOperating income, FY2025: −266.89M JPYNet income, FY2021: 217.71M JPYNet income, FY2022: −2.48M JPYNet income, FY2023: −221.82M JPYNet income, FY2024: −203.46M JPYNet income, FY2025: −718.51M JPYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 2.74B JPY. Revenue FY2022 2.41B JPY. Revenue FY2023 2.31B JPY. Revenue FY2024 2.25B JPY. Revenue FY2025 1.64B JPY. Operating income FY2021 228.83M JPY. Operating income FY2022 −5.61M JPY. Operating income FY2023 −158.65M JPY. Operating income FY2024 −121.5M JPY. Operating income FY2025 −266.89M JPY. Net income FY2021 217.71M JPY. Net income FY2022 −2.48M JPY. Net income FY2023 −221.82M JPY. Net income FY2024 −203.46M JPY. Net income FY2025 −718.51M JPY.
Metric (JPY)FY2025FY2024FY2023FY2022FY2021
Revenue1.64B JPY2.25B JPY2.31B JPY2.41B JPY2.74B JPY
Cost of goods sold1.44B JPY1.91B JPY1.99B JPY1.94B JPY2.04B JPY
Gross profit197.65M JPY333.89M JPY315.94M JPY477.9M JPY705.06M JPY
Research and development—6.52M JPY11M JPY5.67M JPY19.28M JPY
Selling, general, and administrative459.85M JPY448.87M JPY474M JPY483M JPY476M JPY
Operating expenses464.54M JPY455.39M JPY474.59M JPY483.52M JPY476.23M JPY
Interest income343K JPY456K JPY440K JPY398K JPY3.84M JPY
Interest expense21.28M JPY16.91M JPY9.52M JPY3.87M JPY4.34M JPY
Depreciation and amortization195.17M JPY183.17M JPY232.35M JPY199.12M JPY147.44M JPY
Operating income−266.89M JPY−121.5M JPY−158.65M JPY−5.61M JPY228.83M JPY
Net income−718.51M JPY−203.46M JPY−221.82M JPY−2.48M JPY217.71M JPY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
-1.1

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates7.04-19.95-46.94-73.93Q4 '24Q1 '25Q2 '25Q2 '25Q3 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 12, 2024: actual -3.25, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 12, 2025: actual 1.46, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 15, 2025: actual -24.69, estimate —, surprise —, Comparison unavailable. Q2 2025, reported Jun 30, 2025: actual -7.21, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Sep 30, 2025: actual -27.95, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 12, 2026: actual -11.57, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 15, 2026: actual -68.35, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 7, 2026: actual -1.1, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly Revenue actual values compared with estimates674.96M568.8M462.65M356.49MQ4 '24Q1 '25Q2 '25Q2 '25Q3 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 12, 2024: actual 556M JPY, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 12, 2025: actual 649M JPY, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 15, 2025: actual 519.75M JPY, estimate —, surprise —, Comparison unavailable. Q2 2025, reported Jun 30, 2025: actual 464M JPY, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Sep 30, 2025: actual 382.45M JPY, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 12, 2026: actual 383M JPY, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 15, 2026: actual 407M JPY, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 7, 2026: actual 598M JPY, estimate —, surprise —, Comparison unavailable.

6433.T peers

Hitachi, Ltd. logo

6501.T

Hitachi, Ltd.

¥5,297

+1.94%

Recruit Holdings Co., Ltd. logo

6098.T

Recruit Holdings Co., Ltd.

¥16,015

+0.72%

Mitsubishi Corporation logo

8058.T

Mitsubishi Corporation

¥4,770

-0.50%

ITOCHU Corporation logo

8001.T

ITOCHU Corporation

¥2,108.5

+1.37%

Mitsui & Co., Ltd. logo

8031.T

Mitsui & Co., Ltd.

¥4,934

+0.71%

Mitsubishi Heavy Industries, Ltd. logo

7011.T

Mitsubishi Heavy Industries, Ltd.

¥4,005

+1.86%

Continue in GoAI

Research 6433.T

research.disclaimer