U 
596
-3.09%
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
¥9.86bn
FY2016FY2025
Net income
¥517.6m
FY2016FY2025
Free cash flow
−¥176.0m
FY2016FY2025
Shareholders' equity
¥3.86bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.86bn | ¥8.39bn | ¥7.45bn | ¥6.33bn | ¥5.12bn | ¥4.97bn | ¥4.71bn | ¥4.03bn | ¥3.47bn | ¥2.93bn |
| Gross profit | ¥3.63bn | ¥3.09bn | ¥2.78bn | ¥2.35bn | ¥1.91bn | ¥1.87bn | ¥1.78bn | ¥1.54bn | ¥1.34bn | ¥1.14bn |
| Operating income | ¥754.2m | ¥450.0m | ¥498.0m | ¥402.1m | ¥355.1m | ¥323.0m | ¥361.9m | ¥343.0m | ¥334.0m | ¥313.2m |
| Net income | ¥517.6m | ¥325.0m | ¥354.3m | ¥276.5m | ¥233.2m | ¥223.8m | ¥241.0m | ¥244.9m | ¥218.6m | ¥218.4m |
| Diluted earnings per share | 51.20 | 32.44 | 34.81 | 27.50 | 93.53 | 90.00 | 97.06 | 98.04 | 90.08 | 21.52 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.36bn | ¥4.95bn | ¥4.07bn | ¥3.71bn | ¥3.41bn | ¥3.22bn | ¥3.14bn | ¥2.96bn | ¥2.23bn | ¥1.48bn |
| Cash and short-term investments | ¥2.23bn | ¥2.36bn | ¥1.28bn | ¥1.96bn | ¥1.69bn | ¥1.59bn | ¥1.41bn | ¥1.29bn | ¥1.73bn | ¥1.01bn |
| Total liabilities | ¥1.50bn | ¥1.59bn | ¥1.02bn | ¥988.5m | ¥948.0m | ¥976.9m | ¥1.10bn | ¥1.14bn | ¥642.9m | ¥675.4m |
| Debt | ¥308.3m | ¥408.3m | −¥16.5m | ¥26.7m | ¥123.5m | ¥228.4m | ¥333.4m | ¥438.4m | — | ¥56.0m |
| Shareholders' equity | ¥3.86bn | ¥3.36bn | ¥3.05bn | ¥2.72bn | ¥2.47bn | ¥2.24bn | ¥2.04bn | ¥1.82bn | ¥1.59bn | ¥806.6m |
| Shares outstanding | 10m | 10m | 10m | 10m | 2m | 2m | 2m | 2m | 2m | 10m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥98.2m | ¥728.9m | ¥135.2m | ¥408.2m | ¥253.9m | ¥276.2m | ¥335.0m | ¥187.0m | ¥240.0m | ¥240.0m |
| Capital spending | −¥77.8m | −¥11.0m | −¥764.2m | −¥19.2m | −¥21.4m | −¥41.9m | −¥60.0m | −¥1.11bn | −¥9.0m | −¥50.6m |
| Free cash flow | −¥176.0m | ¥717.9m | −¥629.0m | ¥389.0m | ¥232.6m | ¥234.4m | ¥275.0m | −¥920.0m | ¥231.0m | ¥189.4m |
| Dividends paid | −¥35.4m | −¥39.9m | −¥25.0m | −¥24.9m | −¥24.9m | −¥24.8m | −¥24.6m | −¥24.0m | −¥18.0m | −¥18.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.84bn | ¥2.06bn | ¥2.46bn | ¥2.71bn | ¥2.97bn | ¥1.72bn | ¥2.12bn | ¥2.08bn |
| Gross profit | ¥1.38bn | ¥747.9m | ¥941.6m | ¥978.6m | ¥1.09bn | ¥625.4m | ¥807.0m | ¥754.3m |
| Operating income | ¥403.1m | ¥16.7m | ¥212.9m | ¥261.4m | ¥281.0m | −¥1.1m | ¥145.0m | ¥83.5m |
| Net income | ¥258.2m | ¥12.6m | ¥166.9m | ¥142.1m | ¥209.5m | −¥917,000 | ¥121.0m | ¥53.7m |
| Diluted earnings per share | 25.44 | 1.24 | 16.51 | 14.06 | 20.72 | -0.09 | 12.08 | 5.36 |
| Total assets | ¥6.04bn | ¥6.08bn | ¥5.36bn | ¥5.49bn | ¥5.65bn | ¥4.93bn | ¥4.95bn | ¥4.81bn |
| Cash and short-term investments | ¥1.85bn | ¥1.59bn | ¥2.23bn | ¥2.35bn | ¥2.28bn | ¥1.98bn | ¥2.36bn | ¥2.21bn |
| Debt | ¥100.0m | ¥100.0m | ¥308.3m | ¥100.0m | ¥358.3m | ¥100.0m | ¥100.0m | ¥100.0m |
| Shareholders' equity | ¥4.08bn | ¥3.82bn | ¥3.86bn | ¥3.69bn | ¥3.54bn | ¥3.32bn | ¥3.36bn | ¥3.23bn |
Financial ratios
Data as of 11 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 36.9% | 36.8% | 37.3% | 37.1% | 37.3% | 37.6% |
| Operating margin | 7.8% | 5.6% | 6.9% | 6.5% | 7.0% | 6.9% |
| Net margin | 5.3% | 3.9% | 4.8% | 4.4% | 4.6% | 4.5% |
| Return on equity | 13.4% | 9.7% | 11.6% | 10.2% | 9.5% | 10.0% |
| Return on assets | 9.7% | 6.6% | 8.7% | 7.4% | 6.8% | 6.9% |
| Free cash flow yield | -0.3% | 10.7% | 12.8% | 6.2% | 4.0% | 4.6% |
| Revenue growth | 17.4% | 12.6% | 17.7% | 23.8% | 3.0% | 5.4% |
| Earnings growth | 59.2% | -8.3% | 28.1% | 18.5% | 4.2% | -7.1% |
| Current ratio | 2.99x | 2.57x | 2.28x | 2.69x | 2.55x | 2.47x |
| Debt to equity | 0.08x | 0.12x | -0.01x | 0.01x | 0.05x | 0.10x |
| Equity ratio | 72.0% | 67.9% | 75.0% | 73.4% | 72.2% | 69.7% |
| Interest coverage | 333.55x | 170.75x | 42834.75x | 1627.91x | 580.06x | 347.61x |
| Buybacks as a share of market value | -0.9% | 1.5% | -1.2% | -0.1% | -0.3% | -0.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.9% | 14.7% | 14.5% |
| Operating income | 23.3% | 18.5% | 10.4% |
| Net income | 23.2% | 18.3% | 10.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 36.8% | 37.0% | 37.1% | 37.5% |
| Operating margin | 6.6% | 6.6% | 6.6% | 7.4% |
| Net margin | 4.6% | 4.6% | 4.6% | 5.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 13.0 | 16.1 | 14.0 | 12.8 | 3.9 | 3.9 | 4.2 | 4.1 | 6.0 |
| Price to sales | 0.7 | 0.6 | 0.7 | 0.6 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 9 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 8.50 | 4.00 | 10.00 | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
- 4-for-1 split · 29 Dec 2022
- 2-for-1 split · 26 Dec 2018
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.