H 
867
+2.00%
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
¥11.44bn
FY2017FY2026
Net income
¥609.8m
FY2017FY2026
Free cash flow
¥446.5m
FY2017FY2026
Shareholders' equity
¥3.41bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥11.44bn | ¥10.72bn | ¥9.86bn | ¥7.61bn | ¥2.41bn | ¥3.85bn | ¥12.12bn | ¥11.62bn | ¥11.05bn | ¥10.27bn |
| Operating income | ¥534.5m | ¥453.2m | ¥277.0m | −¥541.9m | −¥1.19bn | −¥1.57bn | ¥710.8m | ¥790.9m | ¥777.5m | ¥763.5m |
| Net income | ¥609.8m | ¥446.0m | ¥270.6m | −¥283.7m | ¥143.3m | −¥2.75bn | ¥470.7m | ¥531.2m | ¥497.7m | ¥496.5m |
| Diluted earnings per share | 48.11 | 35.25 | 21.52 | -22.56 | 11.40 | -218.76 | 42.74 | 47.70 | 44.19 | 44.09 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥6.71bn | ¥6.24bn | ¥6.99bn | ¥7.38bn | ¥7.66bn | ¥5.70bn | ¥5.96bn | ¥5.93bn | ¥5.61bn | ¥5.11bn |
| Cash and short-term investments | ¥2.64bn | ¥2.64bn | ¥3.76bn | ¥4.53bn | ¥4.41bn | ¥1.53bn | ¥1.58bn | ¥2.05bn | ¥1.81bn | ¥1.52bn |
| Total liabilities | ¥3.30bn | ¥3.34bn | ¥4.47bn | ¥5.13bn | ¥5.09bn | ¥4.27bn | ¥1.71bn | ¥1.71bn | ¥1.78bn | ¥1.65bn |
| Debt | ¥1.30bn | ¥1.45bn | ¥2.54bn | ¥3.49bn | ¥3.91bn | ¥2.22bn | ¥151.4m | ¥182.1m | ¥236.3m | ¥415.2m |
| Shareholders' equity | ¥3.41bn | ¥2.89bn | ¥2.52bn | ¥2.25bn | ¥2.57bn | ¥1.43bn | ¥4.26bn | ¥4.22bn | ¥3.83bn | ¥3.47bn |
| Shares outstanding | 13m | 13m | 13m | 13m | 13m | 13m | 11m | 11m | 11m | 11m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥912.6m | ¥435.5m | ¥561.9m | ¥642.0m | ¥315.4m | −¥1.82bn | ¥924.5m | ¥972.7m | ¥1.18bn | ¥784.8m |
| Capital spending | −¥466.1m | −¥224.3m | −¥209.3m | −¥29.8m | −¥71.8m | −¥114.2m | −¥739.5m | −¥299.2m | −¥509.5m | −¥576.2m |
| Free cash flow | ¥446.5m | ¥211.2m | ¥352.7m | ¥612.2m | ¥243.6m | −¥1.94bn | ¥185.0m | ¥673.5m | ¥674.0m | ¥208.6m |
| Dividends paid | −¥125.8m | −¥75.3m | — | — | — | −¥77.1m | −¥157.7m | −¥146.4m | −¥131.4m | −¥112.6m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.23bn | ¥3.20bn | ¥2.86bn | ¥2.84bn | ¥2.82bn | ¥2.91bn | ¥2.56bn | ¥2.67bn |
| Operating income | ¥251.5m | ¥261.6m | ¥90.0m | ¥135.0m | ¥122.3m | ¥187.2m | ¥58.3m | ¥119.1m |
| Net income | ¥163.5m | ¥146.1m | ¥192.4m | ¥123.4m | ¥100.3m | ¥192.9m | ¥82.8m | ¥111.1m |
| Diluted earnings per share | 12.90 | 11.53 | 15.18 | 9.75 | 7.93 | 15.25 | 6.54 | 8.83 |
| Total assets | ¥7.16bn | ¥6.79bn | ¥6.65bn | ¥6.64bn | ¥6.31bn | ¥6.32bn | ¥6.24bn | ¥6.30bn |
| Cash and short-term investments | ¥2.89bn | ¥2.59bn | ¥2.64bn | ¥2.67bn | ¥2.46bn | ¥2.50bn | ¥2.64bn | ¥2.77bn |
| Debt | ¥421.1m | ¥366.2m | ¥1.26bn | ¥423.3m | ¥388.0m | ¥418.9m | ¥454.6m | ¥483.8m |
| Shareholders' equity | ¥3.59bn | ¥3.42bn | ¥3.41bn | ¥3.21bn | ¥3.08bn | ¥2.97bn | ¥2.89bn | ¥2.80bn |
Financial ratios
Data as of 2 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating margin | 4.7% | 4.2% | 2.8% | -7.1% | -49.1% | -40.7% |
| Net margin | 5.3% | 4.2% | 2.7% | -3.7% | 5.9% | -71.5% |
| Return on equity | 17.9% | 15.4% | 10.8% | -12.6% | 5.6% | -192.4% |
| Return on assets | 9.1% | 7.2% | 3.9% | -3.8% | 1.9% | -48.2% |
| Free cash flow yield | 12.2% | 5.9% | 6.9% | 6.0% | 3.5% | -15.3% |
| Revenue growth | 6.8% | 8.7% | 29.5% | 215.2% | -37.3% | -68.2% |
| Earnings growth | 36.7% | 64.8% | -195.4% | -297.9% | -105.2% | -684.5% |
| Current ratio | 1.92x | 1.93x | 2.61x | 2.34x | 3.10x | 0.78x |
| Debt to equity | 0.37x | 0.49x | 0.99x | 1.53x | 1.48x | 1.43x |
| Equity ratio | 50.8% | 46.4% | 36.0% | 30.4% | 33.6% | 25.1% |
| Interest coverage | 22.89x | 19.90x | 9.45x | -16.14x | -46.97x | -167.08x |
| Buybacks as a share of market value | -0.2% | -0.6% | 0.0% | 0.0% | 0.0% | -14.2% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 14.6% | 24.3% | 1.8% |
| Operating income | — | — | -3.1% |
| Net income | — | — | 3.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 4.5% | 1.8% | -4.4% | 1.7% |
| Net margin | 4.8% | 2.6% | -3.4% | 0.9% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 17.9 | 26.2 | 36.0 | -31.9 | 54.4 | -3.1 | 12.7 | 21.8 | 19.6 | 39.6 |
| Price to sales | 0.9 | 1.1 | 1.0 | 1.2 | 3.2 | 2.2 | 0.5 | 1.0 | 0.9 | 1.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 20.00 | 6.00 | 7.00 | 14.00 | 11.00 | 10.667 | 10.00 | 9.333 |
- 3-for-1 split · 29 May 2017
- 3-for-1 split · 25 Feb 2015
- 100-for-1 split · 28 Aug 2013
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.