W 
961
+1.48%
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
¥96.84bn
FY2017FY2026
Net income
¥1.11bn
FY2017FY2026
Free cash flow
−¥894.7m
FY2017FY2026
Shareholders' equity
¥11.73bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥96.84bn | ¥88.61bn | ¥47.75bn | ¥44.12bn | ¥39.70bn | ¥40.78bn | ¥35.07bn | ¥29.86bn | ¥25.77bn | ¥23.57bn |
| Gross profit | ¥13.14bn | ¥12.43bn | ¥9.36bn | ¥8.62bn | ¥8.44bn | ¥8.26bn | ¥6.84bn | ¥6.03bn | ¥5.44bn | ¥4.98bn |
| Operating income | ¥1.43bn | ¥1.85bn | ¥1.49bn | ¥1.87bn | ¥2.38bn | ¥2.30bn | ¥1.18bn | ¥1.12bn | ¥1.26bn | ¥1.21bn |
| Net income | ¥1.11bn | ¥1.44bn | ¥1.12bn | ¥1.30bn | ¥1.55bn | ¥1.53bn | ¥802.3m | ¥730.0m | ¥815.4m | ¥743.8m |
| Diluted earnings per share | 121.90 | 158.77 | 122.79 | 132.88 | 159.13 | 157.91 | 84.54 | 78.13 | 87.70 | 80.65 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥43.94bn | ¥37.41bn | ¥32.33bn | ¥23.75bn | ¥18.73bn | ¥17.08bn | ¥16.65bn | ¥14.75bn | ¥11.36bn | ¥9.35bn |
| Cash and short-term investments | ¥10.48bn | ¥8.25bn | ¥7.51bn | ¥4.29bn | ¥5.54bn | ¥3.38bn | ¥2.52bn | ¥1.41bn | ¥1.46bn | ¥1.42bn |
| Total liabilities | ¥31.04bn | ¥25.21bn | ¥21.26bn | ¥14.00bn | ¥9.90bn | ¥9.55bn | ¥10.52bn | ¥9.33bn | ¥6.57bn | ¥5.21bn |
| Debt | ¥21.55bn | ¥16.56bn | ¥13.21bn | ¥9.78bn | ¥4.62bn | ¥3.91bn | ¥5.13bn | ¥6.69bn | ¥4.48bn | ¥3.50bn |
| Shareholders' equity | ¥11.73bn | ¥10.84bn | ¥9.82bn | ¥9.75bn | ¥8.83bn | ¥7.53bn | ¥6.12bn | ¥5.42bn | ¥4.79bn | ¥4.14bn |
| Shares outstanding | 9m | 9m | 9m | 10m | 10m | 10m | 9m | 9m | 9m | 9m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥773.9m | −¥1.30bn | ¥2.51bn | −¥2.27bn | ¥1.91bn | ¥2.89bn | ¥1.72bn | ¥57.0m | −¥161.9m | ¥441.4m |
| Capital spending | −¥1.67bn | −¥315.1m | −¥441.8m | −¥354.3m | −¥194.3m | −¥715.0m | −¥1.15bn | −¥987.2m | −¥281.9m | −¥601.4m |
| Free cash flow | −¥894.7m | −¥1.62bn | ¥2.06bn | −¥2.62bn | ¥1.72bn | ¥2.18bn | ¥571.6m | −¥930.1m | −¥443.8m | −¥160.0m |
| Dividends paid | −¥438.5m | −¥417.1m | −¥415.1m | −¥433.4m | −¥270.9m | −¥133.8m | −¥130.0m | −¥123.7m | −¥134.0m | −¥121.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥29.02bn | ¥25.72bn | ¥21.39bn | ¥20.71bn | ¥22.39bn | ¥25.16bn | ¥21.04bn | ¥20.02bn |
| Gross profit | ¥3.76bn | ¥3.22bn | ¥3.10bn | ¥3.06bn | ¥3.31bn | ¥3.38bn | ¥2.98bn | ¥2.77bn |
| Operating income | ¥384.8m | ¥228.1m | ¥405.8m | ¥408.1m | ¥480.1m | ¥684.2m | ¥444.0m | ¥241.0m |
| Net income | ¥271.0m | ¥118.0m | ¥487.0m | ¥232.5m | ¥300.1m | ¥471.0m | ¥400.0m | ¥272.0m |
| Diluted earnings per share | 29.80 | 12.98 | 53.57 | 25.57 | 33.01 | 51.81 | 43.66 | 29.69 |
| Total assets | ¥43.94bn | ¥41.38bn | ¥35.71bn | ¥35.77bn | ¥37.41bn | ¥38.24bn | ¥34.90bn | ¥34.11bn |
| Cash and short-term investments | ¥10.48bn | ¥7.20bn | ¥7.85bn | ¥7.63bn | ¥8.25bn | ¥7.75bn | ¥5.99bn | ¥5.92bn |
| Debt | ¥15.89bn | ¥14.33bn | ¥15.45bn | ¥9.74bn | ¥16.53bn | ¥11.84bn | ¥15.74bn | ¥8.34bn |
| Shareholders' equity | ¥11.73bn | ¥11.44bn | ¥11.49bn | ¥10.94bn | ¥10.84bn | ¥10.58bn | ¥10.26bn | ¥10.11bn |
Financial ratios
Data as of 5 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 13.6% | 14.0% | 19.6% | 19.5% | 21.3% | 20.2% |
| Operating margin | 1.5% | 2.3% | 3.5% | 4.5% | 6.0% | 5.6% |
| Net margin | 1.1% | 1.6% | 2.4% | 3.0% | 3.9% | 3.8% |
| Return on equity | 9.5% | 13.3% | 11.5% | 13.4% | 17.6% | 20.4% |
| Return on assets | 2.5% | 3.9% | 3.5% | 5.5% | 8.3% | 9.0% |
| Free cash flow yield | 26.6% | -10.8% | 31.9% | -19.3% | 21.4% | 36.8% |
| Revenue growth | 9.3% | 85.6% | 8.2% | 11.1% | -2.6% | 16.3% |
| Earnings growth | -23.2% | 28.3% | -13.6% | -16.0% | 1.1% | 91.1% |
| Current ratio | 1.29x | 1.48x | 1.64x | 1.64x | 1.38x | 1.11x |
| Debt to equity | 1.36x | 1.53x | 1.34x | 1.00x | 0.52x | 0.52x |
| Equity ratio | 26.7% | 29.0% | 30.4% | 41.0% | 47.1% | 44.1% |
| Interest coverage | 8.24x | 18.43x | 81.01x | 161.53x | 215.63x | 186.01x |
| Buybacks as a share of market value | -0.0% | 0.8% | 6.5% | -0.6% | -0.3% | -2.3% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 30.0% | 18.9% | 16.5% |
| Operating income | -8.6% | -9.1% | 4.9% |
| Net income | -5.2% | -6.3% | 8.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 13.8% | 15.7% | 16.8% | 17.9% |
| Operating margin | 1.8% | 2.4% | 3.2% | 3.4% |
| Net margin | 1.4% | 1.8% | 2.3% | 2.4% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.0 | 6.6 | 8.3 | 7.6 | 6.6 | 6.2 | 8.6 | 11.6 | 8.6 | 15.3 |
| Price to sales | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 29 Dec 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 18.00 | 72.57 | 42.17 | 43.78 | 28.26 | 14.00 | 13.80 | 13.20 |
- 2-for-1 split · 27 Oct 2017
- 2-for-1 split · 29 Mar 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.