S 
861
0.00%
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
¥22.31bn
FY2017FY2026
Net income
¥1.42bn
FY2017FY2026
Free cash flow
−¥5.76bn
FY2017FY2026
Shareholders' equity
¥10.82bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥22.31bn | ¥19.22bn | ¥18.04bn | ¥15.62bn | ¥16.04bn | ¥16.67bn | ¥15.23bn | ¥15.66bn | ¥13.92bn | ¥13.76bn |
| Gross profit | ¥4.61bn | ¥4.17bn | ¥3.43bn | ¥3.24bn | ¥2.83bn | ¥3.14bn | ¥2.74bn | ¥3.21bn | ¥2.72bn | ¥2.62bn |
| Operating income | ¥2.10bn | ¥2.00bn | ¥1.14bn | ¥1.36bn | ¥781.0m | ¥979.0m | ¥720.0m | ¥1.41bn | ¥1.16bn | ¥1.08bn |
| Net income | ¥1.42bn | ¥1.34bn | ¥729.0m | ¥838.0m | ¥441.0m | ¥548.0m | ¥385.0m | ¥891.0m | ¥719.0m | ¥614.0m |
| Diluted earnings per share | 234.44 | 220.96 | 120.87 | 139.58 | 73.77 | 92.13 | 64.96 | 150.68 | 116.59 | 99.56 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥37.66bn | ¥43.92bn | ¥35.64bn | ¥30.85bn | ¥25.54bn | ¥28.70bn | ¥24.95bn | ¥22.59bn | ¥15.86bn | ¥15.32bn |
| Cash and short-term investments | ¥7.87bn | ¥10.26bn | ¥7.69bn | ¥6.21bn | ¥5.44bn | ¥6.32bn | ¥7.26bn | ¥7.30bn | ¥5.38bn | ¥5.51bn |
| Total liabilities | ¥26.84bn | ¥34.38bn | ¥27.33bn | ¥23.16bn | ¥18.60bn | ¥22.14bn | ¥18.85bn | ¥16.61bn | ¥10.69bn | ¥10.82bn |
| Debt | ¥24.09bn | ¥20.98bn | ¥21.24bn | ¥20.13bn | ¥16.59bn | ¥18.45bn | ¥14.32bn | ¥11.54bn | ¥6.17bn | ¥7.01bn |
| Shareholders' equity | ¥10.82bn | ¥9.54bn | ¥8.31bn | ¥7.69bn | ¥6.94bn | ¥6.57bn | ¥6.10bn | ¥5.99bn | ¥5.17bn | ¥4.50bn |
| Shares outstanding | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥5.64bn | ¥3.50bn | ¥1.70bn | −¥1.82bn | ¥1.02bn | −¥4.92bn | −¥2.51bn | −¥2.36bn | ¥922.0m | ¥772.0m |
| Capital spending | −¥121.0m | −¥514.0m | −¥923.0m | −¥819.0m | −¥47.0m | −¥3.0m | −¥32.0m | −¥321.0m | −¥49.0m | −¥78.0m |
| Free cash flow | −¥5.76bn | ¥2.99bn | ¥774.0m | −¥2.64bn | ¥973.0m | −¥4.92bn | −¥2.55bn | −¥2.68bn | ¥873.0m | ¥694.0m |
| Dividends paid | −¥169.0m | −¥138.0m | −¥131.0m | −¥107.0m | −¥83.0m | −¥83.0m | −¥80.0m | −¥73.0m | −¥49.0m | −¥48.0m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.72bn | ¥3.41bn | ¥2.73bn | ¥4.89bn | ¥5.83bn | ¥8.87bn | ¥9.03bn | ¥5.44bn |
| Gross profit | ¥678.0m | ¥533.0m | ¥544.0m | ¥1.16bn | ¥829.0m | ¥2.08bn | ¥2.01bn | ¥1.07bn |
| Operating income | ¥143.0m | −¥48.0m | −¥24.0m | ¥572.0m | ¥187.0m | ¥1.36bn | ¥1.39bn | ¥440.0m |
| Net income | ¥55.0m | −¥74.0m | −¥19.0m | ¥393.0m | ¥115.0m | ¥931.0m | ¥944.0m | ¥273.0m |
| Diluted earnings per share | 9.08 | -12.22 | -3.14 | 64.85 | 18.98 | 153.63 | 155.78 | 45.26 |
| Total assets | ¥38.09bn | ¥37.82bn | ¥37.66bn | ¥35.65bn | ¥36.97bn | ¥35.85bn | ¥43.92bn | ¥38.12bn |
| Cash and short-term investments | ¥6.27bn | ¥6.77bn | ¥7.87bn | ¥5.97bn | ¥6.47bn | ¥5.85bn | ¥10.26bn | ¥4.91bn |
| Debt | ¥17.68bn | ¥17.43bn | ¥24.09bn | ¥14.02bn | ¥14.49bn | ¥13.93bn | ¥14.60bn | ¥17.50bn |
| Shareholders' equity | ¥10.74bn | ¥10.65bn | ¥10.82bn | ¥10.84bn | ¥10.53bn | ¥10.38bn | ¥9.54bn | ¥8.59bn |
Financial ratios
Data as of 11 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 20.7% | 21.7% | 19.0% | 20.7% | 17.6% | 18.8% |
| Operating margin | 9.4% | 11.2% | 6.3% | 8.8% | 4.9% | 5.9% |
| Net margin | 6.4% | 7.0% | 4.0% | 5.4% | 2.8% | 3.3% |
| Return on equity | 13.1% | 14.0% | 8.8% | 10.9% | 6.4% | 8.3% |
| Return on assets | 3.8% | 3.0% | 2.0% | 2.7% | 1.7% | 1.9% |
| Free cash flow yield | -98.4% | 71.6% | 47.0% | -18.0% | 19.3% | -89.4% |
| Revenue growth | 16.1% | 6.5% | 15.5% | -2.6% | -3.8% | 9.4% |
| Earnings growth | 6.0% | 83.7% | -13.0% | 90.0% | -19.5% | 42.3% |
| Current ratio | 1.45x | 1.32x | 1.47x | 1.86x | 2.10x | 1.82x |
| Debt to equity | 2.23x | 2.20x | 2.54x | 2.62x | 2.39x | 2.81x |
| Equity ratio | 28.7% | 21.7% | 23.3% | 24.9% | 27.2% | 22.9% |
| Interest coverage | 9.36x | 9.73x | 5.94x | 8.74x | 5.92x | 5.84x |
| Buybacks as a share of market value | 0.0% | -0.5% | -0.5% | -0.4% | -0.5% | -0.4% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 12.6% | 6.0% | 5.7% |
| Operating income | 15.6% | 16.4% | 6.5% |
| Net income | 19.2% | 21.0% | 9.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 21.1% | 20.5% | 19.8% | 19.7% |
| Operating margin | 9.9% | 8.8% | 7.7% | 7.7% |
| Net margin | 6.6% | 5.8% | 4.9% | 4.8% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 3.8 | 5.0 | 5.8 | 4.8 | 7.8 | 7.1 | 10.7 | 5.3 | 5.8 | 12.1 |
| Price to sales | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 13 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 44.00 | 23.00 | 20.00 | 18.00 | 14.00 | 14.00 | 13.00 | 10.00 |
- 3-for-1 split · 29 May 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.