T 
413
+1.23%
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
¥21.56bn
FY2016FY2025
Net income
¥891.0m
FY2016FY2025
Free cash flow
¥1.09bn
FY2016FY2025
Shareholders' equity
¥8.60bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥21.56bn | ¥18.84bn | ¥14.07bn | ¥13.28bn | ¥12.20bn | ¥11.92bn | ¥12.78bn | ¥12.31bn | ¥11.35bn | ¥10.59bn |
| Gross profit | ¥8.15bn | ¥7.44bn | ¥5.77bn | ¥5.26bn | ¥4.75bn | ¥4.56bn | ¥5.06bn | ¥4.84bn | ¥4.29bn | ¥3.92bn |
| Operating income | ¥1.64bn | ¥1.44bn | ¥1.14bn | ¥928.0m | ¥887.0m | ¥595.0m | ¥1.16bn | ¥1.32bn | ¥1.19bn | ¥1.09bn |
| Net income | ¥891.0m | ¥752.0m | ¥789.0m | ¥568.0m | ¥542.0m | ¥345.0m | ¥791.0m | ¥896.0m | ¥801.0m | ¥712.0m |
| Diluted earnings per share | 39.60 | 33.42 | 35.07 | 25.35 | 24.26 | 15.40 | 35.31 | 43.40 | 39.72 | 35.31 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥27.87bn | ¥27.33bn | ¥15.62bn | ¥14.30bn | ¥13.67bn | ¥13.60bn | ¥13.43bn | ¥12.09bn | ¥10.99bn | ¥10.07bn |
| Cash and short-term investments | ¥4.54bn | ¥4.29bn | ¥2.94bn | ¥3.08bn | ¥2.87bn | ¥3.06bn | ¥2.97bn | ¥2.13bn | ¥1.76bn | ¥1.44bn |
| Total liabilities | ¥19.26bn | ¥19.14bn | ¥7.74bn | ¥6.80bn | ¥4.64bn | ¥4.67bn | ¥4.49bn | ¥5.10bn | ¥4.77bn | ¥4.51bn |
| Debt | ¥12.32bn | ¥12.23bn | ¥2.82bn | ¥2.37bn | ¥2.15bn | ¥2.57bn | ¥2.36bn | ¥2.78bn | ¥3.10bn | ¥3.05bn |
| Shareholders' equity | ¥8.60bn | ¥8.19bn | ¥7.88bn | ¥7.50bn | ¥9.02bn | ¥8.93bn | ¥8.94bn | ¥6.98bn | ¥6.22bn | ¥5.56bn |
| Shares outstanding | 23m | 23m | 22m | 22m | 22m | 22m | 22m | 21m | 20m | 20m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥2.38bn | ¥2.00bn | ¥1.27bn | ¥1.35bn | ¥1.37bn | ¥986.0m | ¥1.18bn | ¥1.62bn | ¥1.41bn | ¥1.18bn |
| Capital spending | −¥1.29bn | −¥1.21bn | −¥1.35bn | −¥908.0m | −¥627.0m | −¥763.0m | −¥1.04bn | −¥646.0m | −¥998.0m | −¥819.0m |
| Free cash flow | ¥1.09bn | ¥799.0m | −¥82.0m | ¥445.0m | ¥743.0m | ¥223.0m | ¥140.0m | ¥974.0m | ¥408.0m | ¥361.0m |
| Dividends paid | −¥449.0m | −¥450.0m | −¥448.0m | −¥447.0m | −¥448.0m | −¥358.0m | −¥213.0m | −¥182.0m | −¥141.0m | −¥121.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.00bn | ¥5.65bn | ¥5.77bn | ¥4.80bn | ¥5.17bn | ¥6.16bn | ¥5.43bn | ¥4.93bn |
| Gross profit | ¥1.72bn | ¥2.25bn | ¥2.20bn | ¥1.55bn | ¥1.91bn | ¥2.59bn | ¥2.11bn | ¥1.81bn |
| Operating income | −¥68.0m | ¥548.0m | ¥457.0m | −¥180.0m | ¥255.0m | ¥1.01bn | ¥553.0m | ¥181.0m |
| Net income | −¥139.0m | ¥291.0m | ¥226.0m | −¥240.0m | ¥114.0m | ¥630.0m | ¥387.0m | ¥80.0m |
| Diluted earnings per share | -6.18 | 12.93 | 10.04 | -10.67 | 5.07 | 28.00 | 17.20 | 3.55 |
| Cash from operations | — | — | — | ¥2.38bn | — | — | — | — |
| Capital spending | — | — | — | −¥1.29bn | — | — | — | — |
| Free cash flow | — | — | — | ¥1.09bn | — | — | — | — |
| Total assets | ¥27.24bn | ¥28.05bn | ¥27.80bn | ¥27.87bn | ¥27.94bn | ¥28.20bn | ¥27.38bn | ¥27.33bn |
| Cash and short-term investments | ¥3.81bn | ¥4.52bn | ¥4.37bn | ¥4.54bn | ¥5.21bn | ¥5.21bn | ¥4.25bn | ¥4.29bn |
| Debt | ¥1.56bn | ¥11.64bn | ¥1.60bn | ¥12.06bn | ¥1.55bn | ¥11.84bn | ¥1.45bn | ¥1.10bn |
| Shareholders' equity | ¥8.71bn | ¥9.04bn | ¥8.69bn | ¥8.60bn | ¥8.79bn | ¥8.98bn | ¥8.35bn | ¥8.19bn |
Financial ratios
Data as of 3 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 37.8% | 39.5% | 41.0% | 39.6% | 38.9% | 38.2% |
| Operating margin | 7.6% | 7.6% | 8.1% | 7.0% | 7.3% | 5.0% |
| Net margin | 4.1% | 4.0% | 5.6% | 4.3% | 4.4% | 2.9% |
| Return on equity | 10.4% | 9.2% | 10.0% | 7.6% | 6.0% | 3.9% |
| Return on assets | 3.2% | 2.8% | 5.1% | 4.0% | 4.0% | 2.5% |
| Free cash flow yield | 37.6% | 32.9% | 27.0% | 23.3% | 20.6% | 18.0% |
| Revenue growth | 14.5% | 33.9% | 5.9% | 8.9% | 2.4% | -6.7% |
| Earnings growth | 18.5% | -4.7% | 38.9% | 4.8% | 57.1% | -56.4% |
| Current ratio | 0.99x | 0.98x | 0.82x | 0.90x | 1.44x | 1.38x |
| Debt to equity | 1.40x | 1.46x | 0.32x | 0.27x | 0.20x | 0.24x |
| Equity ratio | 30.9% | 30.0% | 50.5% | 52.4% | 66.0% | 65.6% |
| Interest coverage | 9.24x | 14.67x | 42.04x | 40.35x | 35.48x | 22.88x |
| Buybacks as a share of market value | 0.0% | -0.0% | -0.4% | -0.3% | 0.3% | -0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 17.5% | 12.6% | 7.8% |
| Operating income | 21.0% | 22.5% | 4.3% |
| Net income | 16.2% | 20.9% | 3.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 38.6% | 39.3% | 39.1% | 38.7% |
| Operating margin | 7.6% | 7.6% | 7.2% | 8.4% |
| Net margin | 4.1% | 4.4% | 4.2% | 5.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 12.9 | 13.0 | 13.1 | 16.5 | 18.5 | 26.0 | 16.8 | 14.0 | 30.2 | 18.1 |
| Price to sales | 0.5 | 0.5 | 0.7 | 0.7 | 0.8 | 0.8 | 1.0 | 1.0 | 2.1 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 13 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 | 16.00 | 10.00 |
- 2-for-1 split · 26 Sept 2014
- 2-for-1 split · 26 Sept 2013
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.