K 
1,027
+3.63%
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
¥9.33bn
FY2017FY2026
Net income
¥358.1m
FY2017FY2026
Free cash flow
¥77.8m
FY2017FY2026
Shareholders' equity
¥3.40bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.33bn | ¥7.82bn | ¥6.74bn | ¥5.87bn | ¥4.95bn | ¥4.89bn | ¥4.89bn | ¥4.74bn | ¥4.68bn | ¥4.91bn |
| Gross profit | ¥4.84bn | ¥4.03bn | ¥3.39bn | ¥3.01bn | ¥2.74bn | ¥2.59bn | ¥2.56bn | ¥2.45bn | ¥2.37bn | ¥2.48bn |
| Operating income | ¥507.1m | ¥422.1m | ¥495.5m | ¥387.3m | ¥195.1m | ¥125.9m | ¥108.9m | ¥34.1m | ¥127.2m | ¥23.7m |
| Net income | ¥358.1m | ¥328.3m | ¥360.4m | ¥273.9m | ¥122.8m | ¥102.4m | ¥63.4m | ¥12.6m | ¥69.3m | ¥12.5m |
| Diluted earnings per share | 97.23 | 89.60 | 98.70 | 75.41 | 33.94 | 28.63 | 17.93 | 3.55 | 19.57 | 3.57 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.96bn | ¥5.25bn | ¥4.46bn | ¥3.96bn | ¥3.46bn | ¥3.40bn | ¥3.28bn | ¥3.15bn | ¥3.39bn | ¥3.34bn |
| Cash and short-term investments | ¥1.46bn | ¥1.18bn | ¥1.26bn | ¥1.02bn | ¥909.3m | ¥1.09bn | ¥870.3m | ¥860.1m | ¥1.17bn | ¥1.05bn |
| Total liabilities | ¥2.56bn | ¥2.18bn | ¥1.71bn | ¥1.57bn | ¥1.34bn | ¥1.41bn | ¥1.37bn | ¥1.31bn | ¥1.57bn | ¥1.59bn |
| Debt | ¥1.65bn | ¥1.34bn | ¥987.6m | ¥958.0m | ¥923.6m | ¥849.3m | ¥909.3m | ¥957.6m | ¥1.12bn | ¥1.29bn |
| Shareholders' equity | ¥3.40bn | ¥3.06bn | ¥2.75bn | ¥2.40bn | ¥2.12bn | ¥2.00bn | ¥1.90bn | ¥1.84bn | ¥1.82bn | ¥1.75bn |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥464.0m | ¥107.4m | ¥354.6m | ¥191.5m | −¥54.2m | ¥370.6m | ¥243.1m | ¥67.9m | ¥353.3m | −¥6.5m |
| Capital spending | −¥386.1m | −¥245.2m | −¥47.4m | −¥90.6m | −¥63.5m | −¥49.4m | −¥23.5m | −¥152.4m | −¥31.9m | −¥145.0m |
| Free cash flow | ¥77.8m | −¥137.8m | ¥307.2m | ¥100.9m | −¥117.7m | ¥321.2m | ¥219.7m | −¥84.5m | ¥321.4m | −¥151.5m |
| Dividends paid | −¥36.5m | −¥36.3m | −¥28.9m | −¥12.5m | −¥10.6m | −¥8.8m | −¥8.0m | −¥8.8m | −¥8.0m | −¥8.0m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.37bn | ¥2.44bn | ¥2.66bn | ¥2.28bn | ¥2.20bn | ¥2.20bn | ¥2.31bn | ¥2.01bn |
| Gross profit | ¥1.25bn | ¥1.33bn | ¥1.32bn | ¥1.20bn | ¥1.11bn | ¥1.21bn | ¥1.18bn | ¥1.09bn |
| Operating income | ¥68.5m | ¥221.5m | ¥214.3m | ¥114.9m | ¥16.8m | ¥161.1m | ¥129.6m | ¥99.4m |
| Net income | ¥71.2m | ¥148.7m | ¥142.6m | ¥86.6m | ¥23.0m | ¥105.8m | ¥94.2m | ¥82.3m |
| Diluted earnings per share | 19.34 | 40.37 | 38.73 | 23.64 | 6.28 | 28.87 | 25.71 | 22.53 |
| Total assets | ¥6.30bn | ¥6.37bn | ¥5.96bn | ¥5.84bn | ¥5.52bn | ¥5.56bn | ¥5.25bn | ¥5.31bn |
| Cash and short-term investments | ¥1.58bn | ¥1.67bn | ¥1.46bn | ¥1.06bn | ¥1.15bn | ¥1.23bn | ¥1.18bn | ¥982.6m |
| Debt | ¥614.2m | ¥635.9m | ¥1.65bn | ¥550.9m | ¥480.8m | ¥465.8m | ¥415.8m | ¥423.7m |
| Shareholders' equity | ¥3.61bn | ¥3.51bn | ¥3.40bn | ¥3.26bn | ¥3.17bn | ¥3.13bn | ¥3.06bn | ¥2.97bn |
Financial ratios
Data as of 23 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 51.9% | 51.5% | 50.4% | 51.3% | 55.2% | 53.0% |
| Operating margin | 5.8% | 6.3% | 7.8% | 7.2% | 3.9% | 2.6% |
| Net margin | 3.8% | 4.2% | 5.3% | 4.7% | 2.5% | 2.1% |
| Return on equity | 10.5% | 10.7% | 13.1% | 11.4% | 5.8% | 5.1% |
| Return on assets | 6.0% | 6.3% | 8.1% | 6.9% | 3.6% | 3.0% |
| Free cash flow yield | 21.7% | 9.0% | 10.3% | 7.3% | 0.2% | 11.0% |
| Revenue growth | 19.3% | 16.1% | 14.9% | 18.5% | 1.2% | 0.0% |
| Earnings growth | 9.0% | -8.9% | 31.6% | 123.1% | 20.0% | 61.4% |
| Current ratio | 3.23x | 3.56x | 3.12x | 3.33x | 3.61x | 2.92x |
| Debt to equity | 0.48x | 0.44x | 0.36x | 0.40x | 0.44x | 0.43x |
| Equity ratio | 57.1% | 58.4% | 61.7% | 60.5% | 61.4% | 58.6% |
| Interest coverage | 50.27x | 80.49x | 192.70x | 162.34x | 87.70x | 54.31x |
| Buybacks as a share of market value | -0.5% | -0.4% | -0.5% | -0.4% | -1.2% | -1.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 16.7% | 13.8% | 5.1% |
| Operating income | 9.4% | 32.1% | 10.5% |
| Net income | 9.3% | 28.5% | 16.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 51.7% | 51.3% | 52.0% | 51.8% |
| Operating margin | 5.4% | 6.1% | 5.4% | 4.0% |
| Net margin | 4.0% | 4.4% | 3.9% | 2.8% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 10.8 | 10.0 | 6.6 | 10.3 | 23.2 | 9.8 | 16.7 | 87.3 | 15.4 | 94.0 |
| Price to sales | 0.4 | 0.4 | 0.3 | 0.5 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 27 Feb 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2014 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 10.00 | 10.00 | 8.00 | 3.50 | 3.00 | 2.50 | 2.50 | 5.00 |
- 2-for-1 split · 27 Feb 2023
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.