E 
2,013
+1.36%
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
¥40.46bn
FY2017FY2026
Net income
¥372.0m
FY2017FY2026
Free cash flow
−¥505.0m
FY2017FY2026
Shareholders' equity
¥11.19bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥40.46bn | ¥37.34bn | ¥35.92bn | ¥33.03bn | ¥30.88bn | ¥28.32bn | ¥30.36bn | ¥29.16bn | ¥28.17bn | ¥26.30bn |
| Gross profit | ¥17.10bn | ¥15.57bn | ¥14.33bn | ¥13.38bn | ¥12.58bn | ¥11.15bn | ¥12.13bn | ¥11.75bn | ¥11.25bn | ¥10.25bn |
| Operating income | ¥1.14bn | ¥1.09bn | ¥1.06bn | ¥915.0m | ¥834.0m | ¥282.4m | ¥810.2m | ¥834.4m | ¥771.0m | ¥607.3m |
| Net income | ¥372.0m | ¥888.0m | −¥106.0m | ¥385.0m | ¥773.0m | −¥220.6m | ¥340.9m | ¥336.1m | ¥215.3m | ¥156.2m |
| Diluted earnings per share | 32.62 | 78.50 | -9.35 | 35.54 | 76.02 | -21.72 | 33.56 | 33.09 | 21.20 | 17.56 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥32.48bn | ¥29.16bn | ¥27.12bn | ¥23.13bn | ¥20.51bn | ¥20.43bn | ¥18.95bn | ¥18.14bn | ¥15.00bn | ¥13.35bn |
| Cash and short-term investments | ¥2.32bn | ¥2.32bn | ¥2.62bn | ¥1.56bn | ¥1.62bn | ¥1.39bn | ¥933.8m | ¥2.36bn | ¥845.7m | ¥1.27bn |
| Total liabilities | ¥21.00bn | ¥18.21bn | ¥15.66bn | ¥15.00bn | ¥12.71bn | ¥13.30bn | ¥11.51bn | ¥10.96bn | ¥10.19bn | ¥8.68bn |
| Debt | ¥8.18bn | ¥7.50bn | ¥6.19bn | ¥5.97bn | ¥3.66bn | ¥3.93bn | ¥3.85bn | ¥2.93bn | ¥2.10bn | ¥1.74bn |
| Shareholders' equity | ¥11.19bn | ¥10.94bn | ¥10.14bn | ¥8.10bn | ¥7.80bn | ¥7.11bn | ¥7.42bn | ¥7.17bn | ¥4.81bn | ¥4.66bn |
| Shares outstanding | 11m | 11m | 11m | 11m | 10m | 10m | 10m | 10m | 10m | 9m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥4.73bn | ¥3.76bn | ¥2.08bn | ¥1.27bn | ¥2.51bn | ¥714.5m | ¥1.20bn | ¥815.6m | ¥936.8m | ¥868.0m |
| Capital spending | −¥5.23bn | −¥4.35bn | −¥3.36bn | −¥3.65bn | −¥1.90bn | −¥1.62bn | −¥3.26bn | −¥2.06bn | −¥1.57bn | −¥1.57bn |
| Free cash flow | −¥505.0m | −¥591.0m | −¥1.29bn | −¥2.38bn | ¥611.0m | −¥904.4m | −¥2.06bn | −¥1.24bn | −¥629.4m | −¥697.7m |
| Dividends paid | −¥175.0m | −¥141.0m | −¥105.0m | −¥101.0m | −¥101.0m | −¥110.2m | −¥88.9m | −¥71.4m | −¥66.5m | −¥66.5m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Nov 2025 | Sept 2025 | Aug 2025 | Jun 2025 | May 2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.88bn | ¥10.38bn | ¥9.90bn | ¥10.63bn | ¥10.63bn | ¥9.81bn | ¥9.81bn | ¥10.11bn |
| Gross profit | ¥4.29bn | ¥4.60bn | ¥4.20bn | ¥4.54bn | ¥4.54bn | ¥4.13bn | ¥4.13bn | ¥4.24bn |
| Operating income | ¥197.0m | ¥571.0m | ¥267.0m | ¥370.0m | ¥370.0m | ¥265.0m | ¥265.0m | ¥240.0m |
| Net income | ¥77.0m | ¥306.0m | −¥21.0m | ¥157.0m | ¥158.0m | ¥99.0m | ¥99.0m | ¥137.0m |
| Diluted earnings per share | 6.75 | 26.83 | -1.86 | 13.82 | 13.97 | 8.72 | 8.75 | 12.08 |
| Total assets | ¥32.61bn | ¥33.74bn | ¥32.48bn | ¥34.33bn | ¥34.33bn | ¥32.58bn | ¥32.58bn | ¥32.79bn |
| Cash and short-term investments | ¥3.40bn | ¥3.79bn | ¥2.32bn | ¥1.68bn | ¥1.68bn | ¥2.26bn | ¥2.26bn | ¥2.61bn |
| Debt | ¥5.92bn | ¥5.66bn | ¥8.18bn | ¥8.71bn | ¥5.44bn | ¥7.81bn | ¥4.57bn | ¥8.10bn |
| Shareholders' equity | ¥11.56bn | ¥11.42bn | ¥11.19bn | ¥11.18bn | ¥11.18bn | ¥11.11bn | ¥11.11bn | ¥10.97bn |
Financial ratios
Data as of 24 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 42.3% | 41.7% | 39.9% | 40.5% | 40.7% | 39.4% |
| Operating margin | 2.1% | 3.0% | 0.2% | 2.8% | 2.7% | 0.2% |
| Net margin | 0.9% | 2.4% | -0.3% | 1.2% | 2.5% | -0.8% |
| Return on equity | 3.3% | 8.1% | -1.0% | 4.8% | 9.9% | -3.1% |
| Return on assets | 1.1% | 3.0% | -0.4% | 1.7% | 3.8% | -1.1% |
| Free cash flow yield | 43.6% | 35.7% | 23.9% | 22.6% | 21.6% | 11.4% |
| Revenue growth | 8.4% | 3.9% | 8.7% | 7.0% | 9.0% | -6.7% |
| Earnings growth | -58.1% | -937.7% | -127.5% | -50.2% | -450.3% | -164.7% |
| Current ratio | 0.76x | 0.92x | 1.04x | 0.94x | 0.98x | 0.99x |
| Debt to equity | 0.73x | 0.68x | 0.61x | 0.74x | 0.47x | 0.55x |
| Equity ratio | 34.4% | 37.5% | 37.4% | 35.0% | 38.0% | 34.8% |
| Interest coverage | 10.25x | 29.74x | 2.60x | 41.59x | 69.50x | 4.59x |
| Buybacks as a share of market value | -0.4% | 0.2% | -4.6% | -6.5% | -0.1% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.0% | 7.4% | 5.8% |
| Operating income | 7.7% | 32.3% | 8.0% |
| Net income | -1.1% | — | 6.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 42.0% | 41.1% | 40.8% | 40.2% |
| Operating margin | 2.9% | 2.9% | 2.6% | 2.6% |
| Net margin | 1.6% | 1.0% | 1.0% | 1.0% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 60.9 | 25.8 | -234.2 | 59.1 | 30.8 | -102.8 | 53.7 | 55.2 | 71.5 | 132.2 |
| Price to sales | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 13 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 20.00 | 10.00 | 10.00 | 10.00 | 10.00 | 8.75 | 7.50 | 7.50 |
- 2-for-1 split · 27 Dec 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.