F 
820
+0.99%
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
¥17.48bn
FY2017FY2026
Net income
¥544.3m
FY2017FY2026
Free cash flow
−¥260.8m
FY2017FY2026
Shareholders' equity
¥4.36bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥17.48bn | ¥14.77bn | ¥13.99bn | ¥14.11bn | ¥12.36bn | ¥10.77bn | ¥9.63bn | ¥7.98bn | ¥8.66bn | ¥7.02bn |
| Gross profit | ¥2.18bn | ¥1.77bn | ¥1.38bn | ¥1.49bn | ¥1.80bn | ¥1.54bn | ¥1.20bn | ¥1.05bn | ¥1.16bn | ¥1.22bn |
| Operating income | ¥880.6m | ¥899.5m | ¥261.5m | ¥388.3m | ¥748.9m | ¥612.9m | ¥331.0m | ¥243.9m | ¥381.6m | ¥576.4m |
| Net income | ¥544.3m | ¥550.8m | ¥151.3m | ¥235.8m | ¥480.3m | ¥379.6m | ¥209.0m | ¥136.9m | ¥257.6m | ¥375.9m |
| Diluted earnings per share | 136.11 | 137.72 | 37.83 | 58.97 | 120.09 | 189.84 | 104.52 | 68.47 | 130.17 | 158.65 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥10.52bn | ¥9.62bn | ¥7.89bn | ¥8.47bn | ¥7.58bn | ¥6.58bn | ¥5.18bn | ¥4.81bn | ¥4.23bn | ¥3.40bn |
| Cash and short-term investments | ¥3.35bn | ¥3.22bn | ¥2.45bn | ¥2.66bn | ¥2.03bn | ¥2.16bn | ¥1.34bn | ¥1.64bn | ¥1.53bn | ¥1.10bn |
| Total liabilities | ¥6.16bn | ¥5.64bn | ¥4.41bn | ¥5.11bn | ¥4.36bn | ¥3.76bn | ¥2.66bn | ¥2.44bn | ¥1.93bn | ¥1.28bn |
| Debt | ¥4.92bn | ¥4.36bn | ¥3.63bn | ¥4.18bn | ¥3.31bn | ¥2.80bn | ¥1.85bn | ¥1.90bn | ¥1.32bn | ¥724.2m |
| Shareholders' equity | ¥4.36bn | ¥3.97bn | ¥3.47bn | ¥3.36bn | ¥3.22bn | ¥2.82bn | ¥2.52bn | ¥2.37bn | ¥2.30bn | ¥2.12bn |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥247.9m | −¥736.5m | ¥791.4m | ¥46.9m | −¥521.4m | −¥34.3m | −¥180.0m | −¥386.0m | −¥18.0m | ¥641.0m |
| Capital spending | −¥12.9m | −¥1.6m | −¥400.8m | −¥198.4m | −¥17.0m | −¥11.7m | −¥5.0m | −¥5.0m | −¥53.0m | −¥18.0m |
| Free cash flow | −¥260.8m | −¥738.1m | ¥390.6m | −¥151.5m | −¥538.4m | −¥46.0m | −¥185.0m | −¥391.0m | −¥71.0m | ¥623.0m |
| Dividends paid | −¥159.9m | −¥50.0m | −¥40.0m | −¥96.0m | −¥79.9m | −¥80.0m | −¥60.0m | −¥60.0m | −¥79.0m | −¥15.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.75bn | ¥5.41bn | ¥4.52bn | ¥3.82bn | ¥3.72bn | ¥4.96bn | ¥3.72bn | ¥3.41bn |
| Gross profit | ¥509.2m | ¥678.0m | ¥596.2m | ¥452.3m | ¥453.0m | ¥605.8m | ¥477.0m | ¥359.0m |
| Operating income | ¥194.6m | ¥292.0m | ¥287.2m | ¥158.2m | ¥143.0m | ¥264.4m | ¥173.0m | ¥85.0m |
| Net income | ¥111.7m | ¥204.1m | ¥180.1m | ¥91.1m | ¥69.0m | ¥148.5m | ¥109.0m | ¥51.0m |
| Diluted earnings per share | 27.93 | 51.04 | 45.04 | 22.78 | 17.25 | 37.14 | 27.26 | 12.75 |
| Total assets | ¥10.87bn | ¥10.52bn | ¥10.28bn | ¥10.44bn | ¥9.88bn | ¥9.62bn | ¥9.62bn | ¥9.39bn |
| Cash and short-term investments | ¥2.82bn | ¥3.35bn | ¥2.56bn | ¥2.70bn | ¥2.72bn | ¥3.22bn | ¥2.59bn | ¥2.62bn |
| Debt | ¥5.42bn | ¥4.92bn | ¥4.96bn | ¥5.23bn | ¥4.85bn | ¥4.35bn | ¥4.60bn | ¥4.62bn |
| Shareholders' equity | ¥4.40bn | ¥4.36bn | ¥4.15bn | ¥4.02bn | ¥3.93bn | ¥3.97bn | ¥3.83bn | ¥3.72bn |
Financial ratios
Data as of 23 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 12.4% | 12.0% | 9.9% | 10.5% | 14.6% | 14.3% |
| Operating margin | 5.0% | 6.1% | 1.9% | 2.8% | 6.2% | 5.7% |
| Net margin | 3.1% | 3.7% | 1.1% | 1.7% | 3.9% | 3.5% |
| Return on equity | 12.5% | 13.9% | 4.4% | 7.0% | 14.9% | 13.5% |
| Return on assets | 5.2% | 5.7% | 1.9% | 2.8% | 6.3% | 5.8% |
| Free cash flow yield | -6.9% | -21.7% | 35.2% | 7.2% | -14.9% | -1.3% |
| Revenue growth | 18.3% | 5.6% | -0.9% | 14.2% | 14.8% | 11.8% |
| Earnings growth | -1.2% | 264.1% | -35.8% | -50.9% | 26.5% | 81.6% |
| Current ratio | 1.66x | 1.68x | 1.82x | 1.69x | 1.85x | 1.99x |
| Debt to equity | 1.13x | 1.10x | 1.04x | 1.24x | 1.02x | 0.99x |
| Equity ratio | 41.4% | 41.3% | 44.0% | 39.7% | 42.5% | 42.9% |
| Interest coverage | 8.73x | 12.19x | 4.42x | 6.49x | 15.94x | 16.83x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.4% | 10.2% | 13.0% |
| Operating income | 31.4% | 7.5% | 8.9% |
| Net income | 32.2% | 7.5% | 8.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 12.2% | 11.3% | 12.2% | 12.8% |
| Operating margin | 5.5% | 4.0% | 4.5% | 4.7% |
| Net margin | 3.4% | 2.5% | 2.8% | 2.9% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 6.0 | 6.1 | 16.2 | 10.2 | 5.1 | 3.4 | 4.8 | 9.0 | 2.7 | 5.8 |
| Price to sales | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 9 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 57.50 | 12.50 | 10.00 | 24.00 | 17.50 | 20.00 | 15.00 | 15.00 |
- 2-for-1 split · 29 Sept 2022
- 2-for-1 split · 27 Dec 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.