K 
385
+2.94%
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
¥20.09bn
FY2016FY2025
Net income
¥683.9m
FY2016FY2025
Free cash flow
¥511.5m
FY2016FY2025
Shareholders' equity
¥5.80bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥20.09bn | ¥16.73bn | ¥17.47bn | ¥16.50bn | ¥12.57bn | ¥8.75bn | ¥6.38bn | ¥5.82bn | ¥6.09bn | ¥5.50bn |
| Gross profit | ¥10.91bn | ¥9.03bn | ¥9.23bn | ¥7.92bn | ¥5.93bn | ¥3.96bn | ¥1.30bn | ¥1.32bn | ¥2.28bn | ¥2.36bn |
| Operating income | ¥1.07bn | ¥358.0m | ¥1.02bn | ¥1.21bn | ¥1.14bn | ¥744.6m | −¥535.4m | −¥391.5m | ¥675.4m | ¥643.1m |
| Net income | ¥683.9m | ¥149.1m | ¥511.2m | ¥779.8m | ¥828.8m | ¥505.2m | −¥305.0m | −¥253.8m | ¥507.5m | ¥477.4m |
| Diluted earnings per share | 45.75 | 9.25 | 31.60 | 47.26 | 7.70 | 32.79 | -20.12 | -16.78 | 32.95 | 31.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥13.56bn | ¥12.88bn | ¥11.68bn | ¥10.98bn | ¥7.84bn | ¥7.02bn | ¥5.72bn | ¥5.32bn | ¥5.15bn | ¥4.54bn |
| Cash and short-term investments | ¥5.66bn | ¥4.96bn | ¥5.00bn | ¥4.26bn | ¥2.46bn | ¥2.51bn | ¥1.26bn | ¥973.0m | ¥1.70bn | ¥2.19bn |
| Total liabilities | ¥7.26bn | ¥6.85bn | ¥5.75bn | ¥5.64bn | ¥4.25bn | ¥4.39bn | ¥3.66bn | ¥2.84bn | ¥2.26bn | ¥2.35bn |
| Debt | ¥3.23bn | ¥3.27bn | ¥2.12bn | ¥2.34bn | ¥2.30bn | ¥2.78bn | ¥2.62bn | ¥1.96bn | ¥1.29bn | ¥1.40bn |
| Shareholders' equity | ¥5.80bn | ¥5.56bn | ¥5.46bn | ¥4.86bn | ¥3.31bn | ¥2.48bn | ¥2.03bn | ¥2.44bn | ¥2.84bn | ¥2.19bn |
| Shares outstanding | 15m | 16m | 16m | 17m | 108m | 15m | 15m | 15m | 15m | 15m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.04bn | −¥219.7m | ¥1.12bn | ¥1.77bn | ¥489.7m | ¥1.30bn | −¥446.0m | −¥440.3m | ¥275.6m | ¥570.5m |
| Capital spending | −¥524.9m | −¥164.3m | −¥145.6m | −¥344.1m | −¥137.6m | −¥86.9m | −¥255.3m | −¥671.4m | −¥475.2m | −¥589.3m |
| Free cash flow | ¥511.5m | −¥383.9m | ¥977.5m | ¥1.42bn | ¥352.1m | ¥1.21bn | −¥701.3m | −¥1.11bn | −¥199.5m | −¥18.9m |
| Dividends paid | −¥63.2m | −¥63.4m | −¥62.0m | −¥59.1m | −¥58.6m | −¥47,000 | −¥30.1m | −¥58.4m | −¥58.0m | −¥1.30bn |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.01bn | ¥5.20bn | ¥5.87bn | ¥5.40bn | ¥4.16bn | ¥4.67bn | ¥4.76bn | ¥4.27bn |
| Gross profit | ¥2.78bn | ¥2.63bn | ¥3.00bn | ¥2.94bn | ¥2.34bn | ¥2.63bn | ¥2.61bn | ¥2.35bn |
| Operating income | ¥68.9m | ¥340.8m | ¥366.2m | ¥413.7m | ¥41.7m | ¥249.6m | ¥156.0m | ¥151.1m |
| Net income | ¥23.4m | ¥185.2m | ¥36.9m | ¥294.9m | −¥61.0m | ¥413.1m | ¥136.4m | −¥11.4m |
| Diluted earnings per share | 1.52 | 12.02 | 2.47 | 19.73 | -4.08 | 27.63 | 8.47 | -0.71 |
| Total assets | ¥13.56bn | ¥13.25bn | ¥13.56bn | ¥14.08bn | ¥12.60bn | ¥12.59bn | ¥12.88bn | ¥11.41bn |
| Cash and short-term investments | ¥6.58bn | ¥6.11bn | ¥5.66bn | ¥6.27bn | ¥6.05bn | ¥5.51bn | ¥4.96bn | ¥4.41bn |
| Debt | ¥3.03bn | ¥1.39bn | ¥3.23bn | ¥1.44bn | ¥3.06bn | ¥1.30bn | ¥1.28bn | ¥1.12bn |
| Shareholders' equity | ¥5.93bn | ¥5.92bn | ¥5.80bn | ¥6.15bn | ¥5.84bn | ¥5.90bn | ¥5.56bn | ¥5.44bn |
Financial ratios
Data as of 8 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 54.3% | 54.0% | 52.8% | 48.0% | 47.2% | 45.2% |
| Operating margin | 5.3% | 2.1% | 5.9% | 7.3% | 9.1% | 8.5% |
| Net margin | 3.4% | 0.9% | 2.9% | 4.7% | 6.6% | 5.8% |
| Return on equity | 11.8% | 2.7% | 9.4% | 16.0% | 25.0% | 20.4% |
| Return on assets | 5.0% | 1.2% | 4.4% | 7.1% | 10.6% | 7.2% |
| Free cash flow yield | 24.5% | -0.8% | 18.4% | 30.0% | 1.4% | 21.0% |
| Revenue growth | 20.1% | -4.2% | 5.8% | 31.3% | 43.6% | 37.1% |
| Earnings growth | 358.8% | -70.8% | -34.5% | -5.9% | 64.1% | -265.7% |
| Current ratio | 1.86x | 1.88x | 1.91x | 1.78x | 1.84x | 1.65x |
| Debt to equity | 0.56x | 0.59x | 0.39x | 0.48x | 0.69x | 1.12x |
| Equity ratio | 42.8% | 43.2% | 46.7% | 44.3% | 42.2% | 35.3% |
| Interest coverage | 39.79x | 25.57x | 138.83x | 156.04x | 138.88x | 113.06x |
| Buybacks as a share of market value | 7.2% | 0.4% | 2.0% | 84.7% | -598.4% | -1.7% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.8% | 18.1% | 18.4% |
| Operating income | -3.9% | 7.5% | 10.6% |
| Net income | -4.3% | 6.2% | 10.1% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 54.2% | 52.4% | 51.0% | 46.5% |
| Operating margin | 3.9% | 5.2% | 6.0% | 5.3% |
| Net margin | 2.3% | 3.0% | 3.8% | 3.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 11.0 | 49.1 | 21.7 | 18.3 | 87.1 | 25.6 | -29.9 | -37.8 | 42.5 | 33.9 |
| Price to sales | 0.4 | 0.4 | 0.6 | 0.9 | 5.8 | 1.5 | 1.4 | 1.6 | 3.5 | 2.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 7.80 | 3.90 | 3.90 | 3.90 | 3.90 | 2.00 | 3.90 |
- 2-for-1 split · 28 Jun 2016
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.