A 
1,431
+0.92%
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
¥48.62bn
FY2019FY2026
Net income
¥2.46bn
FY2019FY2026
Free cash flow
−¥1.41bn
FY2019FY2026
Shareholders' equity
¥7.82bn
FY2019FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥48.62bn | ¥40.19bn | ¥32.07bn | ¥31.24bn | ¥28.06bn | ¥22.01bn | ¥19.18bn | ¥16.64bn |
| Gross profit | ¥8.85bn | ¥6.74bn | ¥4.77bn | ¥4.84bn | ¥5.11bn | ¥3.83bn | ¥3.70bn | ¥3.26bn |
| Operating income | ¥3.75bn | ¥2.16bn | ¥532.6m | ¥692.4m | ¥1.52bn | ¥625.8m | ¥687.7m | ¥762.9m |
| Net income | ¥2.46bn | ¥1.44bn | ¥221.8m | ¥327.3m | ¥960.0m | ¥349.5m | ¥434.1m | ¥423.5m |
| Diluted earnings per share | 230.18 | 8.41 | 1.30 | 1.91 | 5.59 | 32.73 | 40.66 | 52.93 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥35.10bn | ¥28.86bn | ¥25.40bn | ¥24.22bn | ¥22.56bn | ¥16.02bn | ¥15.14bn | ¥13.18bn |
| Cash and short-term investments | ¥6.29bn | ¥5.36bn | ¥3.39bn | ¥2.97bn | ¥3.38bn | ¥2.60bn | ¥2.28bn | ¥2.79bn |
| Total liabilities | ¥27.29bn | ¥23.19bn | ¥21.05bn | ¥19.97bn | ¥18.63bn | ¥13.73bn | ¥13.20bn | ¥11.66bn |
| Debt | ¥19.39bn | ¥16.64bn | ¥16.20bn | ¥16.04bn | ¥12.92bn | ¥9.94bn | ¥9.51bn | ¥8.59bn |
| Shareholders' equity | ¥7.82bn | ¥5.66bn | ¥4.36bn | ¥4.25bn | ¥3.93bn | ¥2.30bn | ¥1.95bn | ¥1.51bn |
| Shares outstanding | 11m | 171m | 171m | 172m | 172m | 11m | 11m | 8m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥1.31bn | ¥1.95bn | ¥608.0m | −¥3.07bn | −¥2.46bn | ¥162.1m | −¥1.09bn | −¥950.3m |
| Capital spending | −¥102.4m | −¥226.2m | −¥162.3m | −¥385.8m | −¥266.8m | −¥224.8m | −¥297.2m | −¥252.5m |
| Free cash flow | −¥1.41bn | ¥1.72bn | ¥445.7m | −¥3.45bn | −¥2.72bn | −¥62.6m | −¥1.39bn | −¥1.20bn |
| Dividends paid | −¥319.5m | −¥132.9m | −¥80.5m | −¥26.8m | — | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥14.74bn | ¥12.64bn | ¥13.79bn | ¥11.96bn | ¥12.63bn | ¥10.25bn | ¥10.83bn | ¥9.09bn |
| Gross profit | ¥2.95bn | ¥2.36bn | ¥2.55bn | ¥2.15bn | ¥2.30bn | ¥1.86bn | ¥1.80bn | ¥1.56bn |
| Operating income | ¥1.51bn | ¥1.00bn | ¥1.17bn | ¥849.9m | ¥1.07bn | ¥653.2m | ¥631.0m | ¥407.0m |
| Net income | ¥1.00bn | ¥666.9m | ¥809.2m | ¥528.0m | ¥708.0m | ¥412.1m | ¥507.0m | ¥243.0m |
| Diluted earnings per share | 94.04 | 62.46 | 75.79 | 3.09 | 4.15 | 2.41 | 2.97 | 1.42 |
| Total assets | ¥40.39bn | ¥37.19bn | ¥35.10bn | ¥33.81bn | ¥31.70bn | ¥29.91bn | ¥28.86bn | ¥27.15bn |
| Cash and short-term investments | ¥6.58bn | ¥6.07bn | ¥6.29bn | ¥5.97bn | ¥5.66bn | ¥4.93bn | ¥5.36bn | ¥4.80bn |
| Debt | ¥22.82bn | ¥16.18bn | ¥19.39bn | ¥14.56bn | ¥17.82bn | ¥12.67bn | ¥12.52bn | ¥11.06bn |
| Shareholders' equity | ¥9.24bn | ¥8.22bn | ¥7.82bn | ¥7.01bn | ¥6.64bn | ¥5.92bn | ¥5.66bn | ¥5.16bn |
Financial ratios
Data as of 24 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 18.2% | 16.8% | 14.9% | 15.5% | 18.2% | 17.4% |
| Operating margin | 7.7% | 5.4% | 1.7% | 2.2% | 5.4% | 2.8% |
| Net margin | 5.1% | 3.6% | 0.7% | 1.0% | 3.4% | 1.6% |
| Return on equity | 31.4% | 25.4% | 5.1% | 7.7% | 24.4% | 15.2% |
| Return on assets | 7.0% | 5.0% | 0.9% | 1.4% | 4.3% | 2.2% |
| Free cash flow yield | -6.7% | 0.7% | 0.3% | -0.9% | -0.7% | — |
| Revenue growth | 21.0% | 25.3% | 2.6% | 11.4% | 27.5% | 14.7% |
| Earnings growth | 71.1% | 547.9% | -32.2% | -65.9% | 174.7% | -19.5% |
| Current ratio | 1.47x | 1.42x | 1.48x | 1.51x | 1.51x | 1.57x |
| Debt to equity | 2.48x | 2.94x | 3.72x | 3.77x | 3.29x | 4.33x |
| Equity ratio | 22.3% | 19.6% | 17.1% | 17.6% | 17.4% | 14.3% |
| Interest coverage | 14.36x | 11.59x | 3.00x | 4.09x | 12.32x | 5.89x |
| Buybacks as a share of market value | 93.7% | -0.1% | 0.6% | 0.2% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.9% | 17.2% | — |
| Operating income | 75.6% | 43.0% | — |
| Net income | 95.8% | 47.7% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 17.6% | 16.6% | 16.9% | — |
| Operating margin | 6.7% | 4.7% | 4.6% | — |
| Net margin | 4.4% | 2.9% | 2.8% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Price to earnings | 6.3 | 168.2 | — | 158.1 | 64.5 | 36.8 |
| Price to sales | 0.3 | 6.0 | 4.2 | 1.7 | 2.2 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 29 Jan 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Paid in the year | 80.00 | 12.50 | 7.50 | 2.50 |
- 2-for-1 split · 29 Jan 2026
- 4-for-1 split · 28 Jan 2022
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.