S 
1,920
-0.26%
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
¥4.80bn
FY2017FY2026
Net income
¥11.5m
FY2017FY2026
Free cash flow
−¥525.3m
FY2017FY2026
Shareholders' equity
¥1.50bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.80bn | ¥4.48bn | ¥4.26bn | ¥4.19bn | ¥3.96bn | ¥3.50bn | ¥3.73bn | ¥4.05bn | ¥3.65bn | ¥3.82bn |
| Gross profit | ¥823.5m | ¥848.6m | ¥703.9m | ¥578.1m | ¥618.1m | ¥547.4m | ¥509.7m | ¥548.6m | ¥403.8m | ¥449.4m |
| Operating income | ¥35.4m | ¥96.3m | ¥54.6m | ¥11.5m | ¥56.8m | ¥18.9m | −¥81.5m | ¥46.5m | −¥79.5m | −¥2.2m |
| Net income | ¥11.5m | ¥119.5m | ¥61.4m | ¥20.6m | ¥63.5m | ¥47.3m | −¥67.2m | ¥64.5m | ¥12.5m | ¥11.1m |
| Diluted earnings per share | 8.17 | 85.16 | 44.02 | 13.43 | 40.98 | 38.56 | -54.80 | 52.55 | 10.14 | 9.04 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.99bn | ¥3.31bn | ¥2.93bn | ¥2.88bn | ¥2.09bn | ¥2.06bn | ¥2.41bn | ¥2.21bn | ¥2.15bn | ¥2.09bn |
| Cash and short-term investments | ¥234.5m | ¥329.4m | ¥215.1m | ¥573.3m | ¥213.8m | ¥99.1m | ¥133.0m | ¥184.8m | ¥121.3m | ¥160.8m |
| Total liabilities | ¥2.49bn | ¥1.92bn | ¥1.65bn | ¥1.38bn | ¥992.9m | ¥1.02bn | ¥1.40bn | ¥1.09bn | ¥1.06bn | ¥945.3m |
| Debt | ¥1.25bn | ¥1.17bn | ¥912.5m | ¥600.4m | ¥524.0m | ¥475.8m | ¥909.2m | ¥605.7m | ¥533.9m | ¥407.5m |
| Shareholders' equity | ¥1.50bn | ¥1.40bn | ¥1.28bn | ¥1.50bn | ¥1.10bn | ¥1.05bn | ¥1.01bn | ¥1.12bn | ¥1.09bn | ¥1.14bn |
| Shares outstanding | 1m | 1m | 1m | 2m | 2m | 1m | 1m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥44.8m | ¥34.7m | ¥169.5m | ¥210.0m | ¥253.0m | ¥486.1m | −¥169.1m | ¥195.3m | −¥100.8m | ¥246.0m |
| Capital spending | −¥570.1m | −¥76.3m | −¥524.4m | −¥164.6m | −¥89.3m | −¥82.6m | −¥129.5m | −¥66.5m | −¥117.4m | −¥85.9m |
| Free cash flow | −¥525.3m | −¥41.6m | −¥355.0m | ¥45.4m | ¥163.7m | ¥403.5m | −¥298.5m | ¥128.8m | −¥218.2m | ¥160.1m |
| Dividends paid | −¥24.7m | −¥23.4m | −¥25.8m | −¥20.4m | −¥16.5m | −¥12.6m | −¥16.3m | −¥12.0m | −¥16.0m | −¥12.3m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.41bn | ¥1.46bn | ¥907.9m | ¥790.9m | ¥1.76bn | ¥1.34bn | ¥608.6m | ¥1.06bn |
| Gross profit | ¥524.7m | ¥270.5m | ¥78.7m | ¥72.3m | ¥434.0m | ¥259.7m | ¥73.6m | ¥157.3m |
| Operating income | ¥159.4m | −¥19.6m | −¥47.1m | −¥83.1m | ¥141.1m | ¥47.1m | −¥104.9m | ¥17.9m |
| Net income | ¥119.3m | −¥38.9m | −¥64.0m | −¥57.7m | ¥94.7m | ¥38.5m | −¥50.4m | ¥12.6m |
| Diluted earnings per share | 84.96 | -27.70 | -45.58 | -41.10 | 67.45 | 27.43 | -35.91 | 9.02 |
| Total assets | ¥4.97bn | ¥4.84bn | ¥3.99bn | ¥3.80bn | ¥3.86bn | ¥3.80bn | ¥3.31bn | ¥3.21bn |
| Cash and short-term investments | ¥400.1m | ¥497.2m | ¥234.5m | ¥281.5m | ¥302.5m | ¥442.0m | ¥329.4m | ¥337.5m |
| Debt | ¥1.36bn | ¥1.41bn | ¥1.04bn | ¥707.9m | ¥1.11bn | ¥1.21bn | ¥905.0m | ¥715.0m |
| Shareholders' equity | ¥1.61bn | ¥1.43bn | ¥1.50bn | ¥1.53bn | ¥1.56bn | ¥1.42bn | ¥1.40bn | ¥1.45bn |
Financial ratios
Data as of 22 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 17.2% | 18.9% | 16.5% | 13.8% | 15.6% | 15.6% |
| Operating margin | 0.7% | 2.1% | 1.3% | 0.3% | 1.4% | 0.5% |
| Net margin | 0.2% | 2.7% | 1.4% | 0.5% | 1.6% | 1.4% |
| Return on equity | 0.8% | 8.6% | 4.8% | 1.4% | 5.8% | 4.5% |
| Return on assets | 0.3% | 3.6% | 2.1% | 0.7% | 3.0% | 2.3% |
| Free cash flow yield | 22.9% | 4.1% | 25.9% | 12.7% | 11.5% | 24.2% |
| Revenue growth | 7.0% | 5.4% | 1.5% | 5.9% | 13.0% | -6.2% |
| Earnings growth | -90.4% | 94.6% | 198.3% | -67.6% | 34.2% | -170.3% |
| Current ratio | 1.30x | 1.06x | 0.93x | 1.51x | 1.34x | 1.26x |
| Debt to equity | 0.69x | 0.71x | 0.60x | 0.28x | 0.33x | 0.34x |
| Equity ratio | 37.6% | 42.1% | 43.6% | 52.2% | 52.5% | 50.7% |
| Interest coverage | 2.02x | 7.13x | 5.38x | 1.07x | 8.16x | 2.39x |
| Buybacks as a share of market value | -0.0% | -0.6% | 9.0% | 1.0% | -26.3% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 4.6% | 6.5% | 3.1% |
| Operating income | 45.5% | 13.4% | 5.7% |
| Net income | -17.7% | -24.7% | -15.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 18.0% | 16.7% | 16.4% | 14.8% |
| Operating margin | 1.4% | 1.1% | 1.1% | 0.4% |
| Net margin | 1.4% | 1.2% | 1.3% | 0.9% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 233.3 | 23.8 | 44.0 | 135.0 | 91.7 | 27.8 | -19.4 | 21.4 | 97.9 | 121.5 |
| Price to sales | 0.6 | 0.6 | 0.6 | 0.7 | 1.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 36.00 | 17.00 | 16.667 | 16.667 | 13.333 | 10.00 | 13.333 | 10.00 |
- 3-for-1 split · 27 Feb 2023
- 10-to-1 reverse split · 29 Aug 2017
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.