K 
487
+1.67%
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
¥7.54bn
FY2017FY2026
Net income
¥240.0m
FY2017FY2026
Free cash flow
¥89.3m
FY2017FY2026
Shareholders' equity
¥2.19bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.54bn | ¥7.26bn | ¥6.84bn | ¥6.04bn | ¥5.20bn | ¥5.29bn | ¥7.74bn | ¥7.63bn | ¥7.90bn | ¥7.96bn |
| Gross profit | ¥5.08bn | ¥4.98bn | ¥4.71bn | ¥4.08bn | ¥3.45bn | ¥3.41bn | ¥5.06bn | ¥5.03bn | ¥5.16bn | ¥5.18bn |
| Operating income | ¥306.8m | ¥355.6m | ¥343.6m | −¥6.9m | −¥410.1m | −¥566.1m | ¥57.9m | ¥47.5m | ¥151.3m | ¥183.1m |
| Net income | ¥240.0m | ¥363.3m | ¥437.0m | −¥61.4m | −¥448.6m | −¥977.8m | −¥15.6m | −¥70.6m | ¥99.0m | ¥45.0m |
| Diluted earnings per share | 41.63 | 63.03 | 75.81 | -10.36 | -74.68 | -162.76 | -2.60 | -11.75 | 16.48 | 7.50 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.43bn | ¥5.02bn | ¥5.58bn | ¥5.30bn | ¥5.62bn | ¥5.73bn | ¥6.07bn | ¥6.15bn | ¥6.35bn | ¥6.19bn |
| Cash and short-term investments | ¥1.20bn | ¥1.01bn | ¥1.56bn | ¥1.28bn | ¥1.30bn | ¥911.6m | ¥568.8m | ¥682.2m | ¥691.3m | ¥561.2m |
| Total liabilities | ¥3.24bn | ¥3.04bn | ¥3.93bn | ¥3.97bn | ¥4.21bn | ¥3.87bn | ¥3.08bn | ¥3.09bn | ¥3.17bn | ¥3.04bn |
| Debt | ¥2.30bn | ¥2.18bn | ¥3.02bn | ¥3.12bn | ¥3.49bn | ¥3.19bn | ¥2.00bn | ¥2.27bn | ¥2.32bn | ¥2.30bn |
| Shareholders' equity | ¥2.19bn | ¥1.98bn | ¥1.65bn | ¥1.34bn | ¥1.41bn | ¥1.85bn | ¥2.98bn | ¥3.05bn | ¥3.18bn | ¥3.15bn |
| Shares outstanding | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥440.6m | ¥382.0m | ¥504.0m | ¥186.1m | ¥127.4m | −¥682.5m | ¥432.0m | ¥181.3m | ¥436.1m | ¥208.3m |
| Capital spending | −¥351.3m | −¥82.5m | −¥81.1m | −¥76.8m | −¥75.7m | −¥105.1m | −¥199.2m | −¥190.4m | −¥216.7m | −¥294.7m |
| Free cash flow | ¥89.3m | ¥299.5m | ¥422.9m | ¥109.3m | ¥51.7m | −¥787.6m | ¥232.8m | −¥9.2m | ¥219.5m | −¥86.4m |
| Dividends paid | −¥28.8m | −¥28.4m | — | −¥27,000 | −¥192,000 | −¥59.8m | −¥59.9m | −¥60.0m | −¥59.7m | −¥60.2m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.03bn | ¥1.96bn | ¥1.81bn | ¥1.80bn | ¥2.08bn | ¥1.86bn | ¥1.74bn | ¥1.78bn |
| Gross profit | ¥1.40bn | ¥1.36bn | ¥1.24bn | ¥1.25bn | ¥1.45bn | ¥1.29bn | ¥1.21bn | ¥1.24bn |
| Operating income | ¥117.2m | ¥94.5m | ¥18.1m | ¥24.5m | ¥172.8m | ¥91.4m | ¥27.8m | ¥56.7m |
| Net income | ¥67.5m | ¥16.4m | −¥22.4m | ¥17.0m | ¥164.4m | ¥81.0m | ¥33.2m | ¥42.0m |
| Diluted earnings per share | 11.71 | 2.84 | -3.89 | 2.96 | 28.51 | 14.05 | 5.76 | 7.28 |
| Total assets | ¥5.49bn | ¥5.61bn | ¥5.43bn | ¥5.61bn | ¥5.61bn | ¥5.54bn | ¥5.02bn | ¥5.17bn |
| Cash and short-term investments | ¥1.19bn | ¥1.35bn | ¥1.20bn | ¥1.38bn | ¥1.41bn | ¥1.46bn | ¥1.01bn | ¥1.13bn |
| Debt | ¥659.6m | ¥693.0m | ¥2.30bn | ¥677.8m | ¥659.9m | ¥654.4m | ¥637.9m | ¥703.9m |
| Shareholders' equity | ¥2.24bn | ¥2.18bn | ¥2.19bn | ¥2.21bn | ¥2.19bn | ¥2.03bn | ¥1.98bn | ¥1.94bn |
Financial ratios
Data as of 25 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 67.3% | 68.5% | 68.9% | 67.5% | 66.4% | 64.5% |
| Operating margin | 4.1% | 4.9% | 5.0% | -0.1% | -7.9% | -10.7% |
| Net margin | 3.2% | 5.0% | 6.4% | -1.0% | -8.6% | -18.5% |
| Return on equity | 11.0% | 18.4% | 26.5% | -4.6% | -31.9% | -52.8% |
| Return on assets | 4.4% | 7.2% | 7.8% | -1.2% | -8.0% | -17.1% |
| Free cash flow yield | 28.6% | 16.8% | 21.1% | 9.2% | 7.0% | -20.0% |
| Revenue growth | 3.9% | 6.2% | 13.2% | 16.2% | -1.8% | -31.6% |
| Earnings growth | -33.9% | -16.9% | -812.3% | -86.3% | -54.1% | 6153.7% |
| Current ratio | 1.28x | 1.16x | 1.28x | 1.12x | 1.20x | 0.87x |
| Debt to equity | 1.05x | 1.10x | 1.83x | 2.34x | 2.48x | 1.72x |
| Equity ratio | 40.3% | 39.4% | 29.6% | 25.2% | 25.0% | 32.3% |
| Interest coverage | 10.80x | 9.90x | 8.07x | -0.19x | -15.70x | -40.58x |
| Buybacks as a share of market value | 0.0% | 0.0% | 2.7% | 1.4% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.7% | 7.3% | -0.6% |
| Operating income | — | — | -0.4% |
| Net income | — | — | 9.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 67.9% | 68.0% | 67.3% | 66.4% |
| Operating margin | 4.5% | 3.6% | 0.1% | 1.0% |
| Net margin | 4.1% | 3.5% | -1.2% | -0.4% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 11.5 | 7.8 | 6.5 | -47.7 | -5.4 | -2.5 | -171.4 | -42.7 | 29.1 | 67.1 |
| Price to sales | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 | 0.4 | 0.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 10.00 | 5.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
- 2-for-1 split · 23 Feb 2005
- 1.5-for-1 split · 24 Feb 2004
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.