G 
987
-3.42%
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
¥54.58bn
FY2016FY2025
Net income
¥1.52bn
FY2016FY2025
Free cash flow
−¥1.10bn
FY2016FY2025
Shareholders' equity
¥14.20bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥54.58bn | ¥59.75bn | ¥22.19bn | ¥40.05bn | ¥34.22bn | ¥26.32bn | ¥23.38bn | ¥16.82bn | ¥9.83bn | ¥7.39bn |
| Research and development | — | — | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 |
| Operating income | ¥2.94bn | ¥5.45bn | ¥2.14bn | ¥4.61bn | ¥3.44bn | ¥2.83bn | ¥1.76bn | ¥1.68bn | ¥907.8m | ¥929.3m |
| Net income | ¥1.52bn | ¥3.32bn | ¥1.03bn | ¥2.86bn | ¥1.96bn | ¥1.83bn | ¥1.13bn | ¥1.07bn | ¥620.2m | ¥563.8m |
| Diluted earnings per share | 53.28 | 115.21 | 35.75 | 99.30 | 66.49 | 61.89 | 39.17 | 37.07 | 25.54 | 27.09 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥46.29bn | ¥39.46bn | ¥53.50bn | ¥24.45bn | ¥20.45bn | ¥25.92bn | ¥15.19bn | ¥12.43bn | ¥12.61bn | ¥5.86bn |
| Cash and short-term investments | ¥9.74bn | ¥11.66bn | ¥8.06bn | ¥11.68bn | ¥7.97bn | ¥6.60bn | ¥4.98bn | ¥5.83bn | ¥2.54bn | ¥1.44bn |
| Total liabilities | ¥31.74bn | ¥25.52bn | ¥41.89bn | ¥12.98bn | ¥11.24bn | ¥17.52bn | ¥8.17bn | ¥6.08bn | ¥9.37bn | ¥4.05bn |
| Debt | ¥27.80bn | ¥19.83bn | ¥40.38bn | ¥10.07bn | ¥9.00bn | ¥16.07bn | ¥7.31bn | ¥5.00bn | ¥8.87bn | ¥3.13bn |
| Shareholders' equity | ¥14.20bn | ¥13.94bn | ¥11.61bn | ¥11.47bn | ¥9.21bn | ¥8.40bn | ¥7.02bn | ¥6.36bn | ¥3.24bn | ¥1.81bn |
| Shares outstanding | 29m | 29m | 29m | 29m | 30m | 30m | 29m | 29m | 24m | 21m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥1.10bn | ¥25.86bn | −¥33.17bn | ¥3.48bn | ¥9.70bn | −¥6.11bn | −¥2.64bn | ¥5.17bn | −¥5.50bn | ¥680.3m |
| Capital spending | −¥352,000 | −¥17.5m | −¥31.6m | −¥4.4m | −¥40.5m | −¥34.1m | −¥40.0m | −¥40.0m | −¥845,000 | −¥7.1m |
| Free cash flow | −¥1.10bn | ¥25.84bn | −¥33.20bn | ¥3.48bn | ¥9.66bn | −¥6.15bn | −¥2.68bn | ¥5.13bn | −¥5.50bn | ¥673.3m |
| Dividends paid | −¥1.18bn | −¥1.01bn | −¥862.3m | −¥616.4m | −¥501.6m | −¥338.2m | −¥255.0m | −¥121.4m | −¥21.0m | −¥21.0m |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.60bn | ¥24.70bn | ¥4.69bn | ¥29.68bn | ¥5.67bn | ¥16.65bn | ¥2.58bn | ¥25.76bn |
| Operating income | ¥63.8m | ¥2.81bn | −¥235.5m | ¥1.79bn | −¥500.0m | ¥1.70bn | −¥49.3m | ¥2.59bn |
| Net income | −¥39.2m | ¥1.77bn | −¥356.4m | ¥996.8m | −¥524.0m | ¥1.13bn | −¥84.8m | ¥1.70bn |
| Diluted earnings per share | -1.37 | 61.58 | -12.42 | 34.91 | -18.35 | 39.64 | -2.97 | 59.03 |
| Cash from operations | — | — | — | ¥5.55bn | — | −¥3.32bn | −¥3.32bn | — |
| Total assets | ¥67.45bn | ¥58.58bn | ¥61.57bn | ¥46.29bn | ¥53.30bn | ¥43.28bn | ¥38.29bn | ¥39.46bn |
| Cash and short-term investments | ¥7.34bn | ¥8.95bn | ¥5.81bn | ¥9.74bn | ¥8.01bn | ¥9.93bn | ¥9.43bn | ¥11.66bn |
| Debt | ¥19.14bn | ¥38.84bn | ¥15.28bn | ¥27.80bn | ¥12.03bn | ¥27.56bn | ¥8.28bn | ¥7.74bn |
| Shareholders' equity | ¥13.99bn | ¥14.03bn | ¥12.19bn | ¥14.20bn | ¥13.23bn | ¥13.42bn | ¥12.22bn | ¥13.94bn |
Financial ratios
Data as of 18 Sept 2026
| FY2025 | FY2025 | FY2024 | FY2024 | FY2023 | FY2023 | FY2022 | FY2022 | FY2021 | FY2021 | FY2020 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | 5.4% | — | 9.1% | — | 9.7% | — | 11.5% | — | 10.0% | — | 10.7% | — | — |
| Net margin | — | 2.8% | — | 5.6% | — | 4.6% | — | 7.1% | — | 5.7% | — | 6.9% | — | — |
| Return on equity | — | 10.7% | — | 23.8% | — | 8.9% | — | 24.9% | — | 21.3% | — | 21.7% | — | — |
| Return on assets | — | 3.3% | — | 8.4% | — | 1.9% | — | 11.7% | — | 9.6% | — | 7.0% | — | — |
| Revenue growth | — | -8.7% | — | 169.3% | — | -44.6% | — | 17.0% | — | 30.0% | — | 12.6% | — | — |
| Earnings growth | — | -54.2% | — | 222.3% | — | -64.0% | — | 45.7% | — | 7.4% | — | 62.0% | — | — |
| Current ratio | — | 4.19x | — | 2.87x | — | 1.73x | — | 2.94x | — | 2.72x | — | 1.93x | — | — |
| Debt to equity | — | 1.96x | — | 1.42x | — | 3.48x | — | 0.88x | — | 0.98x | — | 1.91x | — | — |
| Equity ratio | — | 30.7% | — | 35.3% | — | 21.7% | — | 46.9% | — | 45.0% | — | 32.4% | — | — |
| Interest coverage | — | 7.24x | — | 10.30x | — | 7.04x | — | 32.71x | — | 18.83x | — | 17.84x | — | — |
| R&D as a share of sales | — | — | — | — | — | 0.0% | — | 0.0% | — | 0.0% | — | 0.0% | 0.0% | 0.0% |
| Buybacks as a share of market value | 0.9% | — | -0.0% | — | -0.1% | — | 2.5% | — | 0.0% | — | -2.5% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.9% | 15.7% | 21.4% |
| Operating income | -14.0% | 0.7% | 12.0% |
| Net income | -19.0% | -3.6% | 10.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 7.3% | 8.6% | 9.0% | 9.1% |
| Net margin | 4.2% | 4.9% | 5.3% | 5.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 23.5 | 7.5 | 20.3 | 8.3 | 8.7 | 10.3 | 12.8 | 8.6 | 13.6 | 4.7 |
| Price to sales | 0.7 | 0.4 | 0.9 | 0.6 | 0.5 | 0.7 | 0.6 | 0.6 | 0.9 | 0.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 30 Oct 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 86.00 | 35.00 | 60.00 | 20.50 | 17.00 | 11.75 | 8.75 | 5.00 |
- 2-for-1 split · 28 Oct 2022
- 2-for-1 split · 29 Oct 2020
- 2-for-1 split · 27 Sept 2017
- 2-for-1 split · 26 Apr 2017
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.