S 
100
+2.04%
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
¥32.77bn
FY2017FY2026
Net income
¥150.7m
FY2017FY2026
Free cash flow
¥908.9m
FY2017FY2026
Shareholders' equity
¥2.96bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥32.77bn | ¥30.30bn | ¥27.45bn | ¥30.21bn | ¥30.32bn | ¥28.07bn | ¥23.41bn | ¥22.63bn | ¥22.43bn | ¥22.03bn |
| Gross profit | ¥5.23bn | ¥5.01bn | ¥4.80bn | ¥5.53bn | ¥6.71bn | ¥6.08bn | ¥5.33bn | ¥5.16bn | ¥5.05bn | ¥4.85bn |
| Operating income | ¥281.8m | ¥69.3m | ¥94.1m | ¥383.0m | ¥696.0m | ¥661.6m | ¥162.2m | ¥17.4m | ¥95.3m | ¥188.0m |
| Net income | ¥150.7m | ¥4.2m | ¥30.4m | ¥218.2m | ¥518.7m | ¥570.8m | ¥71.1m | −¥120.5m | ¥16.9m | ¥85.9m |
| Diluted earnings per share | 5.45 | 0.15 | 1.10 | 7.89 | 19.01 | 20.92 | 2.60 | -4.42 | 0.62 | 3.15 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥6.73bn | ¥6.31bn | ¥6.20bn | ¥6.36bn | ¥7.64bn | ¥6.07bn | ¥5.40bn | ¥5.16bn | ¥5.26bn | ¥4.80bn |
| Cash and short-term investments | ¥1.37bn | ¥895.1m | ¥649.2m | ¥1.13bn | ¥1.79bn | ¥1.39bn | ¥661.9m | ¥585.2m | ¥621.4m | ¥177.7m |
| Total liabilities | ¥3.74bn | ¥3.39bn | ¥3.21bn | ¥3.36bn | ¥4.76bn | ¥3.71bn | ¥3.60bn | ¥3.43bn | ¥3.42bn | ¥2.97bn |
| Debt | ¥673.3m | ¥857.9m | ¥1.19bn | ¥663.5m | ¥1.20bn | ¥1.32bn | ¥1.05bn | ¥1.16bn | ¥1.29bn | ¥1.04bn |
| Shareholders' equity | ¥2.96bn | ¥2.89bn | ¥2.96bn | ¥2.97bn | ¥2.82bn | ¥2.30bn | ¥1.73bn | ¥1.66bn | ¥1.78bn | ¥1.77bn |
| Shares outstanding | 28m | 28m | 28m | 28m | 27m | 27m | 27m | 27m | 27m | 27m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥914.5m | ¥943.2m | −¥578.2m | ¥147.3m | ¥718.1m | ¥614.2m | ¥274.8m | ¥299.6m | ¥321.3m | −¥99.9m |
| Capital spending | −¥5.6m | −¥11.8m | −¥94.5m | −¥25.7m | −¥28.6m | −¥23.8m | −¥2.5m | −¥2.7m | −¥7.3m | −¥52.3m |
| Free cash flow | ¥908.9m | ¥931.3m | −¥672.7m | ¥121.6m | ¥689.5m | ¥590.4m | ¥272.4m | ¥296.9m | ¥314.0m | −¥152.2m |
| Dividends paid | −¥83.2m | −¥82.7m | −¥81.6m | −¥81.4m | −¥81.0m | −¥81.0m | −¥81.0m | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥8.66bn | ¥8.26bn | ¥8.75bn | ¥7.73bn | ¥8.43bn | ¥7.86bn | ¥8.42bn | ¥6.93bn |
| Gross profit | ¥1.35bn | ¥1.33bn | ¥1.43bn | ¥1.18bn | ¥1.32bn | ¥1.29bn | ¥1.44bn | ¥1.14bn |
| Operating income | ¥73.9m | ¥95.2m | ¥189.8m | ¥23.3m | ¥35.0m | ¥33.8m | ¥183.5m | ¥20.0m |
| Net income | ¥38.5m | ¥61.0m | ¥143.5m | ¥14.1m | −¥26.5m | ¥19.7m | −¥34.0m | ¥3.5m |
| Diluted earnings per share | 1.39 | 2.21 | 5.19 | 0.51 | -0.96 | 0.71 | -1.23 | 0.13 |
| Cash from operations | −¥173.0m | ¥313.0m | −¥264.0m | ¥436.0m | ¥177.0m | ¥564.0m | ¥154.0m | −¥254.0m |
| Capital spending | −¥23.0m | −¥1.0m | −¥2.0m | −¥2.0m | — | — | — | — |
| Free cash flow | −¥196.0m | ¥312.0m | −¥266.0m | ¥434.0m | — | — | — | — |
| Total assets | ¥7.63bn | ¥7.38bn | ¥6.73bn | ¥6.90bn | ¥6.26bn | ¥6.71bn | ¥6.31bn | ¥6.63bn |
| Cash and short-term investments | ¥1.32bn | ¥1.56bn | ¥1.37bn | ¥1.68bn | ¥687.4m | ¥896.5m | ¥895.1m | ¥841.4m |
| Debt | ¥665.3m | ¥616.0m | ¥673.3m | ¥616.0m | ¥81.8m | ¥343.3m | ¥772.9m | ¥796.3m |
| Shareholders' equity | ¥2.98bn | ¥2.94bn | ¥2.96bn | ¥2.82bn | ¥2.81bn | ¥2.92bn | ¥2.89bn | ¥2.92bn |
Financial ratios
Data as of 25 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 15.9% | 16.5% | 17.5% | 18.3% | 22.1% | 21.7% |
| Operating margin | 0.7% | 0.2% | 0.3% | 1.2% | 2.2% | 2.4% |
| Net margin | 0.5% | 0.0% | 0.1% | 0.7% | 1.7% | 2.0% |
| Return on equity | 5.1% | 0.1% | 1.0% | 7.4% | 18.4% | 24.8% |
| Return on assets | 2.2% | 0.1% | 0.5% | 3.4% | 6.8% | 9.4% |
| Free cash flow yield | 33.3% | 34.6% | -17.5% | 6.3% | 27.4% | 23.4% |
| Revenue growth | 8.2% | 10.4% | -9.1% | -0.3% | 8.0% | 19.9% |
| Earnings growth | 3517.2% | -86.3% | -86.1% | -57.9% | -9.1% | 703.4% |
| Current ratio | 1.62x | 1.65x | 1.70x | 1.75x | 1.50x | 1.57x |
| Debt to equity | 0.23x | 0.29x | 0.40x | 0.22x | 0.42x | 0.57x |
| Equity ratio | 44.1% | 45.9% | 47.8% | 46.6% | 36.9% | 37.9% |
| Interest coverage | 35.30x | 5.89x | 10.50x | 32.27x | 25.63x | 23.33x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | -1.3% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 2.8% | 3.1% | 3.6% |
| Operating income | -9.7% | -15.7% | -2.8% |
| Net income | -11.6% | -23.4% | -6.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 16.2% | 17.0% | 18.6% | 20.0% |
| Operating margin | 0.6% | 0.7% | 1.2% | 1.0% |
| Net margin | 0.2% | 0.3% | 0.8% | 0.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 18.0 | — | 102.9 | 14.2 | 6.2 | 5.0 | 76.4 | -19.5 | 108.3 | 35.9 |
| Price to sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
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 | FY2012 | FY2011 | FY2010 | FY2009 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 6.00 | 3.00 | 3.00 | 3.00 | 1.20 | 1.20 | 1.20 | 1.20 |
- 5-for-1 split · 29 Jul 2014
- 100-for-1 split · 29 Jan 2014
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.