G 
1,147
+2.87%
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
¥6.82bn
FY2016FY2025
Net income
¥155.6m
FY2016FY2025
Free cash flow
¥986.3m
FY2016FY2025
Shareholders' equity
¥2.43bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥6.82bn | ¥5.03bn | ¥5.12bn | ¥5.20bn | ¥4.09bn | ¥3.39bn | ¥3.29bn | ¥3.19bn | ¥3.19bn | ¥3.09bn |
| Gross profit | ¥3.83bn | ¥2.55bn | ¥2.54bn | ¥2.46bn | ¥1.98bn | ¥1.59bn | ¥1.60bn | ¥1.57bn | ¥1.58bn | ¥1.48bn |
| Operating income | ¥340.7m | ¥235.1m | ¥440.6m | ¥419.7m | ¥352.6m | ¥263.7m | ¥213.2m | ¥248.6m | ¥325.0m | ¥285.1m |
| Net income | ¥155.6m | ¥183.1m | ¥307.3m | ¥356.4m | ¥274.1m | ¥175.7m | ¥137.3m | ¥148.0m | ¥207.7m | ¥77.6m |
| Diluted earnings per share | 37.40 | 112.10 | 188.09 | 218.37 | 167.83 | 107.60 | 83.86 | 89.13 | 125.08 | 46.90 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥9.46bn | ¥3.01bn | ¥2.99bn | ¥3.07bn | ¥2.80bn | ¥2.23bn | ¥2.08bn | ¥2.07bn | ¥1.99bn | ¥1.97bn |
| Cash and short-term investments | ¥5.52bn | ¥1.19bn | ¥1.33bn | ¥1.17bn | ¥1.26bn | ¥913.2m | ¥727.5m | ¥891.9m | ¥849.7m | ¥829.0m |
| Total liabilities | ¥7.00bn | ¥892.7m | ¥946.1m | ¥1.16bn | ¥1.12bn | ¥748.6m | ¥705.7m | ¥708.3m | ¥677.8m | ¥822.2m |
| Debt | ¥650.2m | ¥5.5m | ¥12.2m | ¥16.8m | ¥19.3m | ¥12.3m | ¥24.7m | ¥36.4m | ¥23.5m | ¥26.2m |
| Shareholders' equity | ¥2.43bn | ¥2.10bn | ¥2.05bn | ¥1.91bn | ¥1.68bn | ¥1.48bn | ¥1.38bn | ¥1.36bn | ¥1.31bn | ¥1.15bn |
| Shares outstanding | 4m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥990.8m | ¥237.5m | ¥475.5m | ¥131.7m | ¥482.2m | ¥363.0m | ¥147.9m | ¥199.2m | ¥125.4m | ¥369.8m |
| Capital spending | −¥4.5m | −¥1.1m | −¥665,000 | −¥3.0m | −¥10.1m | −¥1.7m | −¥933,000 | −¥3.6m | −¥5.9m | −¥776,000 |
| Free cash flow | ¥986.3m | ¥236.4m | ¥474.8m | ¥128.7m | ¥472.1m | ¥361.3m | ¥147.0m | ¥195.6m | ¥119.5m | ¥369.1m |
| Dividends paid | −¥187.5m | −¥187.6m | −¥178.2m | −¥137.1m | −¥87.8m | −¥68.7m | −¥74.0m | −¥103.9m | −¥38.8m | −¥36.2m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.72bn | ¥2.00bn | ¥1.90bn | ¥1.75bn | ¥1.85bn | ¥1.32bn | ¥1.37bn | ¥1.19bn |
| Gross profit | ¥1.02bn | ¥1.27bn | ¥1.04bn | ¥1.01bn | ¥1.09bn | ¥680.8m | ¥757.7m | ¥591.4m |
| Operating income | ¥174.7m | ¥383.0m | ¥45.2m | ¥181.3m | ¥204.1m | −¥89.9m | ¥161.5m | ¥3.1m |
| Net income | ¥99.2m | ¥192.0m | ¥59.7m | ¥107.4m | ¥55.6m | −¥67.1m | ¥124.6m | −¥13.7m |
| Diluted earnings per share | 22.54 | 43.61 | 14.36 | 25.80 | 13.37 | -16.13 | 76.28 | -8.38 |
| Total assets | ¥10.54bn | ¥9.34bn | ¥9.46bn | ¥3.95bn | ¥3.84bn | ¥2.81bn | ¥3.01bn | ¥2.75bn |
| Cash and short-term investments | ¥6.98bn | ¥5.56bn | ¥5.52bn | ¥1.98bn | ¥1.68bn | ¥986.8m | ¥1.19bn | ¥1.16bn |
| Debt | ¥900.9m | ¥211.0m | ¥649.3m | ¥2.5m | ¥3.0m | ¥3.0m | ¥3.6m | ¥4.0m |
| Shareholders' equity | ¥2.48bn | ¥2.40bn | ¥2.43bn | ¥2.34bn | ¥2.24bn | ¥1.81bn | ¥2.10bn | ¥1.92bn |
Financial ratios
Data as of 9 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 56.1% | 50.7% | 49.7% | 47.4% | 48.5% | 46.7% |
| Operating margin | 5.0% | 4.7% | 8.6% | 8.1% | 8.6% | 7.8% |
| Net margin | 2.3% | 3.6% | 6.0% | 6.9% | 6.7% | 5.2% |
| Return on equity | 6.4% | 8.7% | 15.0% | 18.7% | 16.3% | 11.8% |
| Return on assets | 1.6% | 6.1% | 10.3% | 11.6% | 9.8% | 7.9% |
| Free cash flow yield | 15.8% | 9.6% | 19.2% | 5.4% | 19.9% | 14.7% |
| Revenue growth | 35.7% | -1.8% | -1.6% | 27.3% | 20.4% | 3.2% |
| Earnings growth | -15.0% | -40.4% | -13.8% | 30.0% | 56.0% | 27.9% |
| Current ratio | 1.18x | 2.71x | 2.67x | 2.26x | 2.13x | 2.47x |
| Debt to equity | 0.27x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Equity ratio | 25.7% | 69.9% | 68.4% | 62.1% | 59.9% | 66.5% |
| Interest coverage | 371.11x | 622.02x | 730.62x | 473.73x | 611.17x | 293.35x |
| Buybacks as a share of market value | -154.7% | 0.0% | -0.1% | 0.1% | -0.0% | 0.3% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.4% | 15.0% | 9.7% |
| Operating income | -6.7% | 5.3% | 7.8% |
| Net income | -24.1% | -2.4% | 7.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 53.8% | 51.3% | 50.4% | 49.6% |
| Operating margin | 4.9% | 6.5% | 6.9% | 7.3% |
| Net margin | 2.9% | 4.5% | 4.9% | 4.7% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 57.1 | 22.4 | 14.9 | 15.4 | 13.3 | 15.5 | 22.0 | 15.6 | 18.6 | 38.2 |
| Price to sales | 1.3 | 0.8 | 0.9 | 1.1 | 0.9 | 0.8 | 0.9 | 0.7 | 1.2 | 1.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 12 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 149.42 | 114.84 | 109.14 | 83.97 | 53.86 | 42.11 | 44.65 | 62.70 |
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.