S 
1,690
0.00%
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
¥20.60bn
FY2021FY2026
Net income
¥618.2m
FY2021FY2026
Free cash flow
¥964.6m
FY2021FY2026
Shareholders' equity
¥5.19bn
FY2021FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | ¥20.60bn | ¥19.47bn | ¥19.16bn | ¥17.87bn | ¥14.17bn | ¥10.86bn |
| Gross profit | ¥7.37bn | ¥6.78bn | ¥7.05bn | ¥7.03bn | ¥5.78bn | ¥4.46bn |
| Research and development | — | ¥7.5m | ¥13.7m | ¥22.1m | ¥4.0m | ¥2.0m |
| Operating income | ¥791.4m | ¥836.0m | ¥1.30bn | ¥1.66bn | ¥1.35bn | ¥419.5m |
| Net income | ¥618.2m | ¥350.4m | ¥818.1m | ¥1.06bn | ¥939.1m | ¥268.6m |
| Diluted earnings per share | 65.96 | 37.38 | 87.97 | 112.96 | 106.23 | 28.65 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Total assets | ¥10.21bn | ¥9.29bn | ¥9.45bn | ¥9.20bn | ¥6.50bn | ¥5.47bn |
| Cash and short-term investments | ¥2.31bn | ¥1.94bn | ¥2.66bn | ¥3.32bn | ¥1.25bn | ¥1.40bn |
| Total liabilities | ¥5.02bn | ¥4.33bn | ¥4.71bn | ¥4.98bn | ¥5.14bn | ¥5.12bn |
| Debt | ¥1.74bn | ¥1.75bn | ¥1.64bn | ¥1.89bn | ¥2.38bn | ¥3.00bn |
| Shareholders' equity | ¥5.19bn | ¥4.96bn | ¥4.74bn | ¥4.22bn | ¥1.35bn | ¥351.7m |
| Shares outstanding | 9m | 9m | 9m | 9m | 9m | 9m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash from operations | ¥1.53bn | ¥247.4m | ¥681.9m | ¥1.06bn | ¥983.8m | ¥1.05bn |
| Capital spending | −¥568.3m | −¥222.7m | −¥324.9m | −¥249.3m | −¥274.6m | −¥224.3m |
| Free cash flow | ¥964.6m | ¥24.8m | ¥357.0m | ¥806.1m | ¥709.2m | ¥827.6m |
| Dividends paid | −¥324.2m | −¥323.1m | −¥317.4m | −¥267.4m | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.08bn | ¥5.19bn | ¥5.74bn | ¥4.89bn | ¥4.78bn | ¥4.82bn | ¥5.44bn | ¥4.61bn |
| Gross profit | ¥1.76bn | ¥1.80bn | ¥2.09bn | ¥1.74bn | ¥1.73bn | ¥1.67bn | ¥1.92bn | ¥1.60bn |
| Operating income | ¥73.8m | ¥151.4m | ¥375.7m | ¥125.1m | ¥139.3m | ¥221.3m | ¥379.0m | ¥148.1m |
| Net income | ¥37.4m | ¥137.3m | ¥317.3m | ¥135.5m | ¥28.2m | ¥47.6m | ¥301.0m | −¥78.2m |
| Diluted earnings per share | 3.99 | 14.65 | 33.84 | 14.45 | 3.00 | 5.08 | 32.37 | -8.41 |
| Total assets | ¥10.54bn | ¥10.21bn | ¥10.87bn | ¥9.51bn | ¥9.30bn | ¥9.29bn | ¥9.59bn | ¥8.95bn |
| Cash and short-term investments | ¥2.03bn | ¥2.31bn | ¥2.23bn | ¥2.24bn | ¥2.50bn | ¥1.94bn | ¥2.22bn | ¥2.53bn |
| Debt | ¥752.6m | ¥1.70bn | ¥1.06bn | ¥1.82bn | ¥683.0m | ¥1.68bn | ¥644.4m | ¥1.78bn |
| Shareholders' equity | ¥4.93bn | ¥5.19bn | ¥4.97bn | ¥4.64bn | ¥4.67bn | ¥4.96bn | ¥4.69bn | ¥4.62bn |
Financial ratios
Data as of 29 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 35.8% | 34.8% | 36.8% | 39.3% | 40.8% | 41.0% |
| Operating margin | 3.8% | 4.3% | 6.8% | 9.3% | 9.5% | 4.4% |
| Net margin | 3.0% | 1.8% | 4.3% | 5.9% | 6.6% | 2.5% |
| Return on equity | 11.9% | 7.1% | 17.3% | 25.1% | 69.4% | 76.4% |
| Return on assets | 6.1% | 3.8% | 8.7% | 11.5% | 14.4% | 4.9% |
| Free cash flow yield | 9.5% | 1.5% | 4.3% | 6.5% | 6.5% | — |
| Revenue growth | 5.8% | 1.6% | 7.3% | 26.1% | 30.4% | — |
| Earnings growth | 76.4% | -57.2% | -22.7% | 12.8% | 249.6% | — |
| Current ratio | 2.02x | 2.25x | 1.95x | 1.87x | 1.17x | 1.09x |
| Debt to equity | 0.33x | 0.34x | 0.33x | 0.44x | 1.72x | 8.31x |
| Equity ratio | 50.8% | 53.4% | 50.1% | 45.9% | 20.8% | 6.4% |
| Interest coverage | 38.80x | 75.88x | 56.42x | 46.51x | 38.33x | 10.16x |
| R&D as a share of sales | — | 0.0% | 0.1% | 0.1% | 0.0% | 0.0% |
| Buybacks as a share of market value | 0.0% | -0.8% | 0.8% | -6.0% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 4.9% | 13.7% | — |
| Operating income | -21.9% | 13.5% | — |
| Net income | -16.4% | 18.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 35.3% | 36.6% | 37.7% | — |
| Operating margin | 4.1% | 6.0% | 6.2% | — |
| Net margin | 2.4% | 3.7% | 4.0% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Price to earnings | 25.7 | 44.4 | 17.1 | 22.9 | 27.6 |
| Price to sales | 0.8 | 0.8 | 0.7 | 1.4 | 1.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Paid in the year | 70.00 | 35.00 | 35.00 |
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.