M 
584
+0.52%
Close of 9 Nov 2026, in JPY
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in JPY, from our data supplier.
Revenue
¥24.42bn
FY2017FY2026
Net income
¥1.21bn
FY2017FY2026
Free cash flow
¥1.55bn
FY2017FY2026
Shareholders' equity
¥6.64bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥24.42bn | ¥22.33bn | ¥20.47bn | ¥17.66bn | ¥14.94bn | ¥12.09bn | ¥10.61bn | ¥8.86bn | ¥7.40bn | ¥8.09bn |
| Gross profit | ¥6.45bn | ¥4.67bn | ¥4.29bn | ¥5.20bn | ¥4.76bn | ¥3.86bn | ¥3.50bn | ¥3.00bn | ¥2.24bn | ¥1.88bn |
| Operating income | ¥1.61bn | ¥503.1m | ¥29.0m | ¥1.44bn | ¥1.85bn | ¥1.26bn | ¥1.25bn | ¥968.3m | ¥667.3m | ¥636.1m |
| Net income | ¥1.21bn | ¥349.8m | ¥126.5m | ¥1.01bn | ¥1.40bn | ¥896.4m | ¥861.9m | ¥619.9m | ¥441.3m | ¥414.7m |
| Diluted earnings per share | 94.67 | 27.30 | 9.91 | 76.91 | 105.27 | 67.41 | 65.19 | 46.91 | 33.74 | 32.72 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥12.77bn | ¥11.87bn | ¥11.68bn | ¥11.37bn | ¥10.44bn | ¥8.68bn | ¥7.43bn | ¥6.06bn | ¥5.17bn | ¥4.01bn |
| Cash and short-term investments | ¥4.44bn | ¥4.01bn | ¥3.78bn | ¥4.48bn | ¥5.23bn | ¥4.14bn | ¥3.12bn | ¥2.60bn | ¥1.94bn | ¥1.61bn |
| Total liabilities | ¥6.13bn | ¥6.07bn | ¥5.75bn | ¥5.01bn | ¥4.54bn | ¥4.06bn | ¥3.24bn | ¥2.62bn | ¥2.21bn | ¥1.59bn |
| Debt | ¥741.8m | ¥939.8m | ¥715.8m | ¥662.8m | ¥598.3m | ¥392.1m | ¥461.3m | ¥240.1m | ¥336.0m | ¥67.8m |
| Shareholders' equity | ¥6.64bn | ¥5.81bn | ¥5.93bn | ¥6.37bn | ¥5.90bn | ¥4.61bn | ¥4.12bn | ¥3.39bn | ¥2.91bn | ¥2.41bn |
| Shares outstanding | 13m | 13m | 13m | 13m | 13m | 13m | 13m | 13m | 13m | 13m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.58bn | ¥1.21bn | ¥585.0m | ¥1.40bn | ¥1.65bn | ¥1.83bn | ¥967.2m | ¥1.04bn | ¥834.4m | ¥347.2m |
| Capital spending | −¥32.1m | −¥61.1m | −¥23.7m | −¥140.1m | −¥13.6m | −¥56.7m | −¥50.3m | −¥68.7m | −¥97.5m | −¥26.2m |
| Free cash flow | ¥1.55bn | ¥1.15bn | ¥561.3m | ¥1.26bn | ¥1.64bn | ¥1.78bn | ¥916.9m | ¥968.2m | ¥736.9m | ¥321.0m |
| Dividends paid | −¥408.6m | −¥396.6m | −¥391.9m | −¥326.7m | −¥225.7m | −¥179.9m | −¥147.1m | −¥117.1m | −¥90.9m | −¥71.8m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.75bn | ¥6.78bn | ¥6.20bn | ¥5.98bn | ¥5.47bn | ¥6.31bn | ¥5.64bn | ¥5.35bn |
| Gross profit | ¥1.06bn | ¥2.12bn | ¥1.73bn | ¥1.56bn | ¥1.04bn | ¥1.67bn | ¥1.28bn | ¥1.03bn |
| Operating income | −¥396.6m | ¥848.6m | ¥492.9m | ¥334.5m | −¥71.1m | ¥633.5m | ¥341.6m | ¥10.4m |
| Net income | −¥252.9m | ¥680.1m | ¥337.9m | ¥236.6m | −¥41.1m | ¥444.9m | ¥225.9m | ¥15.9m |
| Diluted earnings per share | -19.73 | 53.06 | 26.37 | 18.47 | -3.20 | 34.72 | 17.69 | 1.25 |
| Cash from operations | −¥123.0m | ¥1.20bn | ¥178.0m | −¥67.0m | ¥271.0m | ¥977.0m | ¥123.0m | −¥59.0m |
| Capital spending | −¥14.0m | −¥4.0m | — | −¥1.0m | −¥26.0m | −¥1.0m | −¥14.0m | −¥33.0m |
| Free cash flow | −¥137.0m | ¥1.19bn | — | −¥68.0m | ¥245.0m | ¥976.0m | ¥109.0m | −¥92.0m |
| Total assets | ¥11.57bn | ¥12.77bn | ¥11.61bn | ¥10.88bn | ¥10.87bn | ¥11.87bn | ¥11.25bn | ¥10.36bn |
| Cash and short-term investments | ¥3.74bn | ¥4.44bn | ¥3.52bn | ¥3.51bn | ¥3.73bn | ¥4.01bn | ¥3.18bn | ¥3.22bn |
| Debt | ¥396.6m | ¥479.7m | ¥472.4m | ¥511.3m | ¥537.7m | ¥541.1m | ¥512.8m | ¥510.1m |
| Shareholders' equity | ¥5.96bn | ¥6.64bn | ¥5.91bn | ¥5.58bn | ¥5.35bn | ¥5.81bn | ¥5.75bn | ¥5.23bn |
Financial ratios
Data as of 30 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2013 | FY2012 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.4% | 20.9% | 21.0% | 29.4% | 31.8% | 31.9% | — | — |
| Operating margin | 6.6% | 2.3% | 0.1% | 8.2% | 12.4% | 10.4% | — | — |
| Net margin | 5.0% | 1.6% | 0.6% | 5.7% | 9.4% | 7.4% | — | — |
| Return on equity | 18.3% | 6.0% | 2.1% | 15.9% | 23.8% | 19.4% | — | — |
| Return on assets | 9.5% | 2.9% | 1.1% | 8.9% | 13.5% | 10.3% | — | — |
| Free cash flow yield | 13.7% | 10.8% | 5.2% | 12.8% | 13.6% | 15.5% | — | — |
| Revenue growth | 9.4% | 9.1% | 15.9% | 18.2% | 23.6% | 13.9% | — | — |
| Earnings growth | 246.9% | 176.5% | -87.5% | -28.0% | 56.7% | 4.0% | — | — |
| Current ratio | 1.60x | 1.51x | 1.57x | 1.86x | 2.04x | 1.91x | — | — |
| Debt to equity | 0.07x | 0.09x | 0.07x | 0.06x | 0.07x | 0.05x | — | — |
| Equity ratio | 52.0% | 48.9% | 50.8% | 56.0% | 56.5% | 53.2% | — | — |
| Interest coverage | 111.48x | 13.07x | 1.46x | 33.90x | 283.68x | 91.76x | — | — |
| R&D as a share of sales | — | — | — | — | — | — | 0.2% | 0.1% |
| Buybacks as a share of market value | -0.0% | -0.4% | 2.8% | 1.5% | -0.3% | -0.6% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 11.4% | 15.1% | 14.2% |
| Operating income | 3.6% | 4.9% | 13.6% |
| Net income | 6.3% | 6.2% | 15.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 23.8% | 24.3% | 26.1% | 26.9% |
| Operating margin | 4.5% | 4.2% | 6.0% | 7.0% |
| Net margin | 3.3% | 3.2% | 4.5% | 5.0% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 6.3 | 46.8 | 105.3 | 12.5 | 19.0 | 35.9 | 35.6 | 48.5 | 27.0 | 23.4 |
| Price to sales | 0.3 | 0.7 | 0.7 | 0.7 | 1.8 | 2.7 | 2.9 | 3.4 | 1.6 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 65.00 | 31.00 | 30.00 | 25.00 | 17.50 | 14.00 | 11.50 | 9.50 |
- 2-for-1 split · 28 Dec 2016
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.