C 
829
-0.24%
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
¥19.50bn
FY2016FY2025
Net income
¥587.1m
FY2016FY2025
Free cash flow
¥663.8m
FY2016FY2025
Shareholders' equity
¥3.09bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥19.50bn | ¥17.63bn | ¥14.83bn | ¥10.88bn | ¥9.41bn | ¥11.96bn | ¥18.45bn | ¥17.33bn | ¥16.90bn | ¥18.13bn |
| Gross profit | ¥3.22bn | ¥2.86bn | ¥2.42bn | ¥1.82bn | ¥1.28bn | ¥1.08bn | ¥3.29bn | ¥3.06bn | ¥2.93bn | ¥3.22bn |
| Operating income | ¥717.6m | ¥602.7m | ¥282.4m | ¥89.1m | −¥717.1m | ¥151.4m | ¥455.4m | ¥254.0m | ¥263.0m | ¥440.9m |
| Net income | ¥587.1m | ¥429.0m | ¥230.2m | ¥103.0m | −¥420.3m | ¥23.5m | −¥110.0m | ¥158.4m | ¥152.4m | ¥464.1m |
| Diluted earnings per share | 118.85 | 85.64 | 45.65 | 20.43 | -84.29 | 4.52 | -21.81 | 31.29 | 30.47 | 93.56 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥6.32bn | ¥5.93bn | ¥5.70bn | ¥5.10bn | ¥4.70bn | ¥5.64bn | ¥5.90bn | ¥7.03bn | ¥6.72bn | ¥6.73bn |
| Cash and short-term investments | ¥1.19bn | ¥906.6m | ¥807.3m | ¥713.9m | ¥682.3m | ¥1.20bn | ¥807.5m | ¥1.09bn | ¥1.09bn | ¥1.30bn |
| Total liabilities | ¥3.23bn | ¥3.26bn | ¥3.35bn | ¥2.93bn | ¥2.58bn | ¥3.07bn | ¥3.27bn | ¥4.20bn | ¥4.00bn | ¥4.18bn |
| Debt | ¥314.1m | ¥479.5m | ¥793.3m | ¥1.05bn | ¥1.17bn | ¥1.31bn | ¥1.17bn | ¥1.73bn | ¥1.78bn | ¥2.02bn |
| Shareholders' equity | ¥3.09bn | ¥2.67bn | ¥2.35bn | ¥2.17bn | ¥2.12bn | ¥2.57bn | ¥2.64bn | ¥2.83bn | ¥2.72bn | ¥2.56bn |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥708.1m | ¥605.3m | ¥471.1m | ¥285.0m | −¥360.0m | ¥345.9m | ¥427.0m | ¥345.0m | ¥210.0m | ¥376.9m |
| Capital spending | −¥44.3m | −¥86.1m | −¥27.7m | −¥9.0m | −¥14.5m | −¥27.8m | −¥37.0m | −¥136.0m | −¥66.0m | −¥28.0m |
| Free cash flow | ¥663.8m | ¥519.2m | ¥443.5m | ¥276.0m | −¥374.6m | ¥318.1m | ¥390.0m | ¥209.0m | ¥144.0m | ¥348.9m |
| Dividends paid | −¥178.1m | −¥101.7m | −¥112.3m | −¥25.7m | −¥26.1m | −¥51.9m | −¥52.3m | −¥52.0m | −¥51.0m | −¥45.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.95bn | ¥5.29bn | ¥5.09bn | ¥5.05bn | ¥4.56bn | ¥4.95bn | ¥4.94bn | ¥4.33bn |
| Gross profit | ¥658.4m | ¥905.4m | ¥817.6m | ¥763.1m | ¥698.9m | ¥883.0m | ¥837.0m | ¥582.1m |
| Operating income | ¥46.9m | ¥334.5m | ¥232.1m | ¥103.8m | ¥100.9m | ¥279.8m | ¥233.0m | −¥9.2m |
| Net income | ¥23.3m | ¥209.7m | ¥177.1m | ¥217.8m | ¥66.5m | ¥151.4m | ¥151.0m | ¥35.0m |
| Diluted earnings per share | 4.70 | 42.27 | 35.86 | 44.08 | 13.46 | 30.65 | 30.14 | 6.99 |
| Cash from operations | — | — | — | ¥708.0m | — | — | — | — |
| Capital spending | — | — | — | −¥44.0m | — | — | — | — |
| Free cash flow | — | — | — | ¥664.0m | — | — | — | — |
| Total assets | ¥6.52bn | ¥6.74bn | ¥6.62bn | ¥6.32bn | ¥6.01bn | ¥6.44bn | ¥6.49bn | ¥5.93bn |
| Cash and short-term investments | ¥1.10bn | ¥1.20bn | ¥1.42bn | ¥1.19bn | ¥1.16bn | ¥1.31bn | ¥1.15bn | ¥906.6m |
| Debt | ¥386.5m | ¥388.0m | ¥558.0m | ¥308.0m | ¥459.0m | ¥841.3m | ¥963.0m | ¥465.4m |
| Shareholders' equity | ¥3.33bn | ¥3.36bn | ¥3.13bn | ¥3.09bn | ¥2.92bn | ¥2.90bn | ¥2.74bn | ¥2.67bn |
Financial ratios
Data as of 17 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 16.5% | 16.2% | 16.3% | 16.8% | 13.6% | 9.0% |
| Operating margin | 3.9% | 3.6% | 2.2% | 0.8% | -1.8% | 1.3% |
| Net margin | 3.0% | 2.4% | 1.6% | 0.9% | -4.5% | 0.2% |
| Return on equity | 19.0% | 16.0% | 9.8% | 4.7% | -19.8% | 0.9% |
| Return on assets | 9.3% | 7.2% | 4.0% | 2.0% | -8.9% | 0.4% |
| Free cash flow yield | 17.0% | 15.4% | 11.1% | 6.5% | -7.7% | 8.0% |
| Revenue growth | 10.6% | 18.9% | 36.3% | 15.6% | -21.3% | -35.1% |
| Earnings growth | 36.8% | 86.4% | 123.5% | -124.5% | -1889.5% | -121.3% |
| Current ratio | 1.38x | 1.29x | 1.18x | 1.15x | 1.52x | 1.60x |
| Debt to equity | 0.10x | 0.17x | 0.33x | 0.47x | 0.53x | 0.48x |
| Equity ratio | 48.9% | 45.1% | 41.2% | 42.6% | 45.2% | 45.6% |
| Interest coverage | 68.07x | 73.25x | 39.89x | 11.54x | -17.32x | 12.45x |
| Buybacks as a share of market value | 1.4% | 0.6% | -0.0% | -1.1% | 4.1% | -3.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 21.5% | 10.3% | 1.0% |
| Operating income | 100.5% | 36.5% | 7.9% |
| Net income | 78.6% | 90.4% | 8.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 16.4% | 16.4% | 15.1% | 16.4% |
| Operating margin | 3.6% | 2.7% | 1.3% | 1.7% |
| Net margin | 2.7% | 2.1% | 1.1% | 1.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.3 | 9.1 | 14.9 | 17.9 | -3.3 | 60.4 | -17.8 | 10.9 | 13.5 | 5.3 |
| Price to sales | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 17 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 35.00 | 25.00 | 20.00 | 12.00 | 5.00 | 5.00 | 10.00 | 10.00 |
- 100-for-1 split · 26 Sept 2013
- 2-for-1 split · 27 Sept 2004
- 2-for-1 split · 26 Mar 2003
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.