B 
1,023
+0.29%
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
¥12.88bn
FY2017FY2026
Net income
¥818.0m
FY2017FY2026
Free cash flow
¥2.65bn
FY2017FY2026
Shareholders' equity
¥6.01bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥12.88bn | ¥14.50bn | ¥12.94bn | ¥11.30bn | ¥12.36bn | ¥16.79bn | ¥15.27bn | ¥15.16bn | ¥9.01bn | ¥7.20bn |
| Gross profit | ¥5.83bn | ¥6.17bn | ¥5.73bn | ¥5.16bn | ¥6.16bn | ¥7.48bn | ¥6.26bn | ¥5.98bn | ¥4.13bn | ¥3.23bn |
| Operating income | ¥568.0m | ¥441.0m | ¥148.0m | ¥359.0m | ¥958.0m | ¥1.22bn | ¥746.0m | ¥629.0m | ¥416.0m | ¥401.4m |
| Net income | ¥818.0m | ¥192.0m | −¥334.0m | ¥632.0m | ¥478.0m | ¥482.0m | ¥189.0m | ¥168.0m | ¥296.0m | ¥295.2m |
| Diluted earnings per share | 57.03 | 13.39 | -23.29 | 44.06 | 33.33 | 33.61 | 13.18 | 11.71 | 20.64 | 20.58 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥10.41bn | ¥10.51bn | ¥10.34bn | ¥8.27bn | ¥7.69bn | ¥8.54bn | ¥9.91bn | ¥8.53bn | ¥9.48bn | ¥4.40bn |
| Cash and short-term investments | ¥3.13bn | ¥1.90bn | ¥2.69bn | ¥3.09bn | ¥1.94bn | ¥2.59bn | ¥2.64bn | ¥785.0m | ¥2.53bn | ¥959.8m |
| Total liabilities | ¥4.40bn | ¥5.30bn | ¥5.25bn | ¥2.79bn | ¥2.78bn | ¥3.81bn | ¥5.60bn | ¥4.37bn | ¥5.44bn | ¥3.49bn |
| Debt | ¥637.0m | ¥2.02bn | ¥1.77bn | ¥1.84bn | ¥1.77bn | ¥2.10bn | ¥3.61bn | ¥2.52bn | ¥3.56bn | ¥2.58bn |
| Shareholders' equity | ¥6.01bn | ¥5.21bn | ¥5.09bn | ¥5.48bn | ¥4.91bn | ¥4.73bn | ¥4.30bn | ¥4.16bn | ¥4.04bn | ¥905.8m |
| Shares outstanding | 14m | 14m | 14m | 14m | 14m | 14m | 14m | 14m | 14m | 14m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥2.69bn | ¥497.0m | ¥1.00bn | −¥68.0m | −¥59.0m | ¥1.74bn | ¥1.19bn | −¥282.0m | ¥454.0m | ¥29.7m |
| Capital spending | −¥47.0m | −¥117.0m | −¥103.0m | −¥80.0m | −¥114.0m | −¥114.0m | −¥196.0m | −¥160.0m | −¥309.0m | −¥173.5m |
| Free cash flow | ¥2.65bn | ¥380.0m | ¥898.0m | −¥148.0m | −¥173.0m | ¥1.63bn | ¥995.0m | −¥442.0m | ¥145.0m | −¥143.8m |
| Dividends paid | −¥57.0m | −¥57.0m | −¥57.0m | −¥57.0m | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.56bn | ¥2.94bn | ¥3.93bn | ¥3.46bn | ¥3.19bn | ¥3.71bn | ¥4.25bn | ¥3.35bn |
| Gross profit | ¥1.24bn | ¥1.38bn | ¥1.79bn | ¥1.42bn | ¥1.34bn | ¥1.61bn | ¥1.84bn | ¥1.38bn |
| Operating income | ¥60.0m | ¥168.0m | ¥305.0m | ¥35.0m | ¥40.0m | ¥180.0m | ¥258.0m | −¥37.0m |
| Net income | ¥254.0m | ¥276.0m | ¥118.0m | ¥170.0m | ¥43.0m | ¥126.0m | ¥60.0m | −¥37.0m |
| Diluted earnings per share | 17.71 | 19.24 | 8.23 | 11.85 | 3.00 | 8.79 | 4.18 | -2.58 |
| Total assets | ¥10.41bn | ¥10.45bn | ¥10.86bn | ¥10.22bn | ¥10.51bn | ¥10.62bn | ¥10.68bn | ¥10.41bn |
| Cash and short-term investments | ¥3.13bn | ¥3.45bn | ¥3.24bn | ¥2.18bn | ¥1.90bn | ¥2.16bn | ¥2.56bn | ¥2.35bn |
| Debt | ¥341.0m | ¥396.0m | ¥951.0m | ¥922.0m | ¥1.55bn | ¥1.34bn | ¥2.00bn | ¥1.17bn |
| Shareholders' equity | ¥6.01bn | ¥5.75bn | ¥5.47bn | ¥5.33bn | ¥5.21bn | ¥5.17bn | ¥5.05bn | ¥4.98bn |
Financial ratios
Data as of 30 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 45.2% | 42.6% | 44.3% | 45.7% | 49.8% | 44.5% |
| Operating margin | 4.4% | 3.0% | 1.1% | 3.2% | 7.8% | 7.3% |
| Net margin | 6.4% | 1.3% | -2.6% | 5.6% | 3.9% | 2.9% |
| Return on equity | 13.6% | 3.7% | -6.6% | 11.5% | 9.7% | 10.2% |
| Return on assets | 7.9% | 1.8% | -3.2% | 7.6% | 6.2% | 5.6% |
| Free cash flow yield | 18.7% | 4.2% | 7.6% | 0.1% | 0.4% | 12.7% |
| Revenue growth | -11.2% | 12.1% | 14.5% | -8.6% | -26.4% | 9.9% |
| Earnings growth | 326.0% | -157.5% | -152.8% | 32.2% | -0.8% | 155.0% |
| Current ratio | 3.57x | 2.99x | 3.21x | 3.39x | 2.65x | 2.65x |
| Debt to equity | 0.06x | 0.30x | 0.35x | 0.34x | 0.38x | 0.44x |
| Equity ratio | 57.7% | 49.6% | 49.2% | 66.2% | 63.8% | 55.4% |
| Interest coverage | 37.87x | 18.38x | 5.92x | 13.81x | 33.03x | 35.88x |
| Buybacks as a share of market value | -0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 4.5% | -5.2% | 7.7% |
| Operating income | 16.5% | -14.2% | 12.0% |
| Net income | 9.0% | 11.2% | 13.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 43.8% | 44.3% | 45.2% | 44.0% |
| Operating margin | 3.7% | 2.9% | 4.6% | 4.5% |
| Net margin | 3.7% | 2.5% | 2.8% | 2.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 17.9 | 75.2 | -42.4 | 22.3 | 27.1 | 26.5 | 64.2 | 79.4 | 30.9 | 50.7 |
| Price to sales | 1.1 | 1.0 | 1.1 | 1.3 | 1.1 | 0.8 | 0.8 | 0.9 | 1.0 | 2.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 9 years. Last went ex-dividend on 27 Jun 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 8.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 3.00 | 2.00 |
- 2-for-1 split · 29 May 2017
- 2-for-1 split · 26 Jun 2015
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.