O 
1,164
-1.10%
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
¥42.73bn
FY2021FY2026
Net income
¥2.78bn
FY2021FY2026
Free cash flow
−¥10.98bn
FY2021FY2026
Shareholders' equity
¥19.72bn
FY2021FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | ¥42.73bn | ¥35.34bn | ¥32.66bn | ¥28.94bn | ¥24.10bn | ¥20.21bn |
| Gross profit | ¥9.37bn | ¥7.39bn | ¥6.46bn | ¥6.95bn | ¥5.92bn | ¥4.11bn |
| Operating income | ¥3.87bn | ¥3.02bn | ¥2.55bn | ¥3.19bn | ¥2.96bn | ¥1.50bn |
| Net income | ¥2.78bn | ¥2.02bn | ¥1.97bn | ¥2.39bn | ¥2.25bn | ¥992.0m |
| Diluted earnings per share | 53.41 | 39.37 | 39.14 | 49.70 | 43.18 | 19.05 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Total assets | ¥60.64bn | ¥41.27bn | ¥39.17bn | ¥30.11bn | ¥24.33bn | ¥17.39bn |
| Cash and short-term investments | ¥5.25bn | ¥4.42bn | ¥4.83bn | ¥2.06bn | ¥1.96bn | ¥1.94bn |
| Total liabilities | ¥40.92bn | ¥25.23bn | ¥25.02bn | ¥20.14bn | ¥16.88bn | ¥12.12bn |
| Debt | ¥30.61bn | ¥17.29bn | ¥18.89bn | ¥15.00bn | ¥11.57bn | ¥9.02bn |
| Shareholders' equity | ¥19.72bn | ¥16.04bn | ¥14.15bn | ¥9.97bn | ¥7.45bn | ¥5.26bn |
| Shares outstanding | 52m | 51m | 50m | 48m | 52m | 52m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash from operations | −¥8.26bn | ¥3.54bn | ¥277.0m | −¥1.14bn | −¥863.0m | ¥3.61bn |
| Capital spending | −¥2.72bn | −¥1.97bn | −¥2.34bn | −¥2.13bn | −¥1.67bn | −¥1.49bn |
| Free cash flow | −¥10.98bn | ¥1.57bn | −¥2.06bn | −¥3.27bn | −¥2.54bn | ¥2.12bn |
| Dividends paid | −¥355.0m | −¥292.0m | −¥197.0m | −¥56.0m | −¥56.0m | −¥56.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥14.00bn | ¥9.95bn | ¥10.33bn | ¥8.45bn | ¥10.02bn | ¥8.24bn | ¥8.89bn | ¥8.19bn |
| Gross profit | ¥2.71bn | ¥2.18bn | ¥2.11bn | ¥2.36bn | ¥2.00bn | ¥1.61bn | ¥1.50bn | ¥2.28bn |
| Operating income | ¥1.02bn | ¥814.0m | ¥888.0m | ¥1.15bn | ¥788.0m | ¥542.0m | ¥477.0m | ¥1.22bn |
| Net income | ¥671.0m | ¥666.0m | ¥581.0m | ¥864.0m | ¥432.0m | ¥474.0m | ¥187.0m | ¥927.0m |
| Diluted earnings per share | 12.88 | 12.79 | 11.32 | 16.84 | 8.42 | 9.24 | 3.72 | 18.44 |
| Total assets | ¥60.64bn | ¥63.02bn | ¥61.79bn | ¥56.22bn | ¥41.27bn | ¥43.58bn | ¥44.80bn | ¥41.12bn |
| Cash and short-term investments | ¥5.25bn | ¥7.94bn | ¥6.10bn | ¥6.72bn | ¥4.42bn | ¥6.64bn | ¥6.67bn | ¥7.37bn |
| Debt | ¥25.72bn | ¥31.27bn | ¥34.16bn | ¥23.54bn | ¥16.33bn | ¥12.94bn | ¥21.36bn | ¥14.63bn |
| Shareholders' equity | ¥19.72bn | ¥19.04bn | ¥18.07bn | ¥17.22bn | ¥16.04bn | ¥15.73bn | ¥15.32bn | ¥15.27bn |
Financial ratios
Data as of 15 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 21.9% | 20.9% | 19.8% | 24.0% | 24.6% | 20.3% |
| Operating margin | 9.1% | 8.6% | 8.4% | 11.5% | 12.7% | 7.7% |
| Net margin | 6.5% | 5.7% | 6.0% | 8.3% | 9.3% | 4.9% |
| Return on equity | 14.1% | 12.6% | 13.9% | 24.0% | 30.2% | 18.8% |
| Return on assets | 4.6% | 4.9% | 5.0% | 7.9% | 9.2% | 5.7% |
| Free cash flow yield | -8.4% | 8.4% | 4.1% | 1.6% | — | — |
| Revenue growth | 20.9% | 8.2% | 12.9% | 20.1% | 19.2% | — |
| Earnings growth | 37.7% | 2.6% | -17.6% | 6.2% | 126.7% | — |
| Current ratio | 1.34x | 1.51x | 1.53x | 1.46x | 1.50x | 1.49x |
| Debt to equity | 1.30x | 1.02x | 1.26x | 1.46x | 1.51x | 1.67x |
| Equity ratio | 32.5% | 38.9% | 36.1% | 33.1% | 30.6% | 30.3% |
| Interest coverage | 8.09x | 11.19x | 13.80x | 23.41x | 28.64x | 18.38x |
| Buybacks as a share of market value | -1.5% | -2.0% | -4.6% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 13.9% | 16.1% | — |
| Operating income | 6.7% | 21.0% | — |
| Net income | 5.2% | 22.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 21.5% | 21.6% | 21.9% | — |
| Operating margin | 8.8% | 9.0% | 9.3% | — |
| Net margin | 6.2% | 6.6% | 6.7% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Price to earnings | 22.6 | 26.5 | 19.0 | 10.8 |
| Price to sales | 1.5 | 1.5 | 1.1 | 0.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 29 Jun 2026.
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Paid in the year | 8.00 | 9.167 | 2.833 |
- 3-for-1 split · 27 Jun 2025
- 2-for-1 split · 27 Dec 2024
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.