Exhibit 99

                          Letter to Our Shareholders:


We passed an  historic  milestone  in 2004 - $100  million  of sales- and we are
quite  confident  that we will achieve  further  sales  improvements  in 2005 if
current economic conditions persist.

Sales in 2004 increased 13% to $100.1 million from $88.3 million in 2003,  while
net income grew by 42% to $4.8 million from $3.4 million in 2003.

Sales  increased  from  their  year-earlier  level in each  quarter of the year,
reflecting the upturn in the economy that began in 2003 and continued into 2004.
The  fourth  quarter  of 2004,  in fact,  was our  ninth  consecutive  period of
improved  year-to-year  results. As happens in most manufacturing  environments,
the additional  sales volumes  enabled us to achieve a more efficient use of our
production  facilities,  which  resulted in greater  productivity  and  improved
margins.

The manufacturing sector of the economy was especially robust during 2004 in the
markets  we serve with our  industrial  hardware  and  security  products.  This
economic vigor resulted in a 47% increase in our backlogs at the end
of 2004.

Notwithstanding  the improvement in net income for the year, we did have to deal
with  some  unexpected   situations   that  negatively   affected  our  earnings
performance. For example:


          The cost of steel and other raw materials rose dramatically during the
          year,  adding  $1.6  million to our  production  expenses.  It was not
          competitively   possible  to  recover  all  of  that  rising  cost  by
          instituting  price  increases.  As a  result,  margins  on some of our
          products were eroded.

          A patent  infringement  suit at our Greenwald  division,  which had no
          merit, caused us to bear legal expenses of $398,000 in 2004 as well as
          the  $400,000  cost  of a  mediated  settlement.  The  legal  expenses
          combined  with the  settlement  resulted in charges to earnings net of
          taxes of $484,000, or $0.13 per diluted share.

          Energy  costs,  which are an extremely  important  factor in our Metal
          Products  Group,  rose very  sharply in 2004,  affecting  that group's
          profit  results.  The increased  costs for 2004 totaled  approximately
          $200,000,  which was equal to a 23% upsurge in cost per ton  produced.
          Energy costs are continuing to rise in 2005, but we do anticipate some
          abatement  in natural  gas prices  later in the year.  To control  our
          electric  costs,  we have  implemented  an  energy  monitoring  system
          designed to reduce consumption and high-demand charges.


Unfortunately,  unexpected  developments  such  as  those  discussed  above  are
unavoidable as we pursue our long-term growth objectives. Additionally, internal
actions--such  as a  decision  to  establish  a  foreign  subsidiary  and  incur
attendant  start-up  costs--may  have some  impact on the  short-term  operating
results  of the  Company.  We  intend to bear such  short-term  impacts  without
abandoning our longer-term plans.

One of our long-term objectives has been to establish our presence in China with
a  U.S.-owned  subsidiary.  As a  manufacturing  company  operating  in a global
economy,  we consider this to be an essential  move. In 2004, we advanced toward
our goal by investing in the operations of Eastern  Industrial Ltd. (EIS).  This
subsidiary,  which is located in  Shanghai,  is now  operational  and  producing
competitively  priced,  high-quality  products to support the marketing needs of
our U.S. divisions.  We are also exploring the possible  introduction of some of
The Eastern  Company's  products  into the Chinese  market.  This  project  will
require time and further investment as we move along.

                                      -56-


Segment Results

The  Industrial  Hardware  segment of the  Company  generated  record  sales and
earnings  results in 2004. Sales increased 30% and operating  profits  increased
52% from 2003. An important part of that achievement was the continuing  success
of Canadian Commercial Vehicles Corporation (CCV) in Kelowna,  British Columbia.
CCV produces "sleeper boxes" used to provide sleeping  accommodations on Class 8
trailer trucks.  The manufacture of large trailer trucks grew  significantly  in
2004 and,  according to trucking  industry  projections,  will  continue to grow
during the next few  years.  CCV has also  introduced  the  honeycomb  composite
material it uses for the sleeper  boxes into new markets,  such as  recreational
vehicles.  Last  November,  we exhibited an RV Ramp Door made from the composite
material  at the 2004  National  RV Trade Show in  Louisville,  KY. We  recently
received  our  first  order  for  this  product,  which in turn has led to other
opportunities for our honeycomb composite material in the RV market. Our goal is
to  expand  our  presence  in  markets   beyond   trucking,   since  the  unique
characteristics  of our  composite  material  make it  suitable  for use in many
applications.

Industrial  Hardware's  Eberhard units, both in the U.S. and Canada,  had record
years in 2004,  continuing the development of "high-style," quality hardware for
the  vehicular  markets.  Overall,  our  backlogs in  Industrial  Hardware  have
increased  significantly,  and we anticipate a very strong  performance  in this
segment during 2005.

The Security  Products segment had mixed results in 2004. Sales increased 8% but
operating  profits  decreased 4% from 2003.  While our traditional lock products
generated gains for the year,  sales of our coin collecting and metering systems
declined from 2003, and operating profits were adversely  affected by the patent
lawsuit settlement.

One of the strong performers last year was our "SearchAlert(TM)" keyless luggage
lock. This  product--which  we developed in conjunction with the  Transportation
Security  Administration  and introduced in December  2003--was well accepted in
the  marketplace.  That trend is  continuing.  The  "SearchAlert"  lock  enables
travelers to lock their luggage  without being  concerned that the lock might be
destroyed by the TSA  screeners.  It also features a  distinctive  green and red
color  code  to  indicate  if  the  lock  has  been  opened  without  using  the
combination.  The lock is a good  example  of the type of R&D  effort  which our
Illinois Lock/CCL division is known for. Other products  resulting from such R&D
work  include  a  modular  lock  adaptable  for  several  applications  and  new
high-security mechanical and switch locks.

Security Products'  Greenwald division  celebrated its 50th anniversary in 2004.
Greenwald is a leading  producer of traditional coin acceptance and "smart card"
products  primarily for the commercial laundry market. We are continuing our R&D
efforts  and  searching  for "smart  card"  applications  beyond the  commercial
laundry market.  We believe that the security  characteristics  of "smart cards"
present us with several  potential  opportunities  in new markets,  which we are
actively exploring.

                                      -57-


In the Metal Products Group,  sales were down 14% and operating  income was down
48% from 2003.  Demand for our proprietary mine roof support anchors declined in
2004 as a supply  agreement  with one of our customers  expired and the customer
began to source product from lower-cost offshore suppliers. Our contract casting
work  also  declined  in 2004 as two large  customers  continued  their  plan to
similarly source product from lower-cost offshore suppliers.

To offset  the  decreased  demand  for our mine  roof  support  anchors,  we are
exploring  the  feasibility  of exporting  the anchors  into the Chinese  mining
industry.  During  2004,  we entered into a technical  agreement  with the China
University of Mining and Technology to field-test and appraise the acceptability
of  our  product  in  their  underground  coal  mines.  These  tests  have  been
substantially  and  successfully  completed.  We will now begin our  strategy to
penetrate the mining market in China.

As always, we are diligently keeping our eyes on our financial fundamentals.  We
are especially  concerned with containing,  wherever  possible,  the ever-rising
costs of doing  business.  A particular  expense  which will begin to impact our
earnings  in 2005 is the cost of  becoming  compliant  with  Section  404 of the
Sarbanes-Oxley  Act of 2002.  This  portion of the law  requires us to document,
assess  and  test our  internal  financial  controls.  Compliance  will  require
extensive  outside  accounting  costs in addition to substantial use of internal
manpower resources.

The enclosed 10-K report contains the detailed and audited  financial reports of
the Company. I urge all of you to read it.

Our  dedicated  management  team  continues to focus on  profitably  growing the
Company  and  improving  shareholder  value.  I am very proud of all of them and
thank them for all their efforts.


Leonard F. Leganza
President and Chief Executive Officer


                                      -58-