S 
767
+4.35%
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
¥25.07bn
FY2016FY2025
Net income
¥1.19bn
FY2016FY2025
Free cash flow
−¥3.01bn
FY2016FY2025
Shareholders' equity
¥4.19bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥25.07bn | ¥18.72bn | ¥17.44bn | ¥13.62bn | ¥12.04bn | ¥10.99bn | ¥9.65bn | ¥8.77bn | ¥7.79bn | ¥6.88bn |
| Gross profit | ¥5.93bn | ¥4.59bn | ¥4.12bn | ¥3.56bn | ¥3.09bn | ¥3.09bn | ¥2.53bn | ¥2.17bn | ¥1.87bn | ¥1.57bn |
| Research and development | ¥28.2m | ¥1.0m | — | ¥4.8m | — | ¥8.9m | ¥7.8m | ¥3.3m | ¥2.3m | ¥10.6m |
| Operating income | ¥1.85bn | ¥720.2m | ¥1.09bn | ¥906.3m | ¥638.7m | ¥843.6m | ¥548.2m | ¥484.5m | ¥382.3m | ¥218.2m |
| Net income | ¥1.19bn | ¥507.7m | ¥660.5m | ¥743.3m | ¥454.8m | ¥634.2m | ¥411.6m | ¥377.4m | ¥319.0m | ¥162.6m |
| Diluted earnings per share | 37.14 | 15.57 | 19.42 | 21.93 | 11.20 | 18.45 | 11.97 | 10.98 | 9.37 | 4.90 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥18.65bn | ¥13.64bn | ¥11.83bn | ¥11.26bn | ¥8.63bn | ¥7.21bn | ¥6.17bn | ¥5.35bn | ¥5.15bn | ¥3.71bn |
| Cash and short-term investments | ¥2.54bn | ¥4.07bn | ¥3.45bn | ¥3.11bn | ¥1.35bn | ¥1.73bn | ¥2.18bn | ¥1.66bn | ¥1.57bn | ¥1.21bn |
| Total liabilities | ¥14.25bn | ¥10.44bn | ¥7.82bn | ¥7.57bn | ¥5.43bn | ¥4.04bn | ¥3.39bn | ¥2.90bn | ¥2.83bn | ¥2.16bn |
| Debt | ¥3.98bn | ¥2.31bn | ¥850.0m | ¥1.13bn | ¥501.8m | ¥9.9m | ¥17.9m | — | ¥58.8m | ¥184.0m |
| Shareholders' equity | ¥4.19bn | ¥3.04bn | ¥4.00bn | ¥3.67bn | ¥3.20bn | ¥3.17bn | ¥2.79bn | ¥2.45bn | ¥2.32bn | ¥1.55bn |
| Shares outstanding | 32m | 33m | 34m | 34m | 41m | 34m | 34m | 34m | 34m | 33m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥2.81bn | ¥1.76bn | ¥1.59bn | ¥1.13bn | −¥151.1m | ¥163.6m | ¥760.5m | ¥434.8m | ¥670.1m | ¥158.6m |
| Capital spending | −¥199.7m | −¥163.0m | −¥305.2m | −¥93.8m | −¥124.4m | −¥97.7m | −¥167.8m | −¥236.1m | −¥127.4m | −¥56.6m |
| Free cash flow | −¥3.01bn | ¥1.59bn | ¥1.28bn | ¥1.03bn | −¥275.5m | ¥65.9m | ¥592.7m | ¥198.8m | ¥542.7m | ¥102.0m |
| Dividends paid | −¥380.3m | −¥328.2m | −¥369.6m | −¥180.0m | −¥182.9m | −¥114.9m | −¥57.3m | −¥55,000 | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥6.72bn | ¥9.18bn | ¥7.22bn | ¥7.86bn | ¥5.21bn | ¥4.79bn | ¥4.80bn | ¥5.51bn |
| Gross profit | ¥1.72bn | ¥2.40bn | ¥1.68bn | ¥1.69bn | ¥1.42bn | ¥1.13bn | ¥1.20bn | ¥1.26bn |
| Operating income | ¥746.5m | ¥1.45bn | ¥419.0m | ¥750.3m | ¥458.9m | ¥226.1m | ¥85.0m | ¥289.0m |
| Net income | ¥479.3m | ¥882.3m | ¥243.3m | ¥545.1m | ¥262.2m | ¥140.6m | −¥107.0m | ¥180.0m |
| Diluted earnings per share | 12.63 | 23.25 | 7.59 | 17.00 | 8.17 | 4.38 | -3.28 | 5.52 |
| Cash from operations | — | — | — | — | ¥231.0m | ¥232.0m | — | — |
| Capital spending | — | — | — | — | −¥34.0m | −¥33.0m | — | — |
| Free cash flow | — | — | — | — | ¥197.0m | ¥199.0m | — | — |
| Total assets | ¥23.34bn | ¥23.10bn | ¥18.65bn | ¥21.10bn | ¥16.91bn | ¥14.01bn | ¥13.64bn | ¥13.46bn |
| Cash and short-term investments | ¥10.06bn | ¥10.39bn | ¥2.54bn | ¥4.23bn | ¥4.12bn | ¥4.27bn | ¥4.07bn | ¥3.10bn |
| Debt | ¥1.23bn | ¥861.0m | ¥3.97bn | ¥2.17bn | ¥2.07bn | ¥918.0m | ¥652.2m | ¥557.0m |
| Shareholders' equity | ¥7.64bn | ¥7.20bn | ¥4.19bn | ¥3.96bn | ¥4.15bn | ¥3.42bn | ¥3.04bn | ¥3.35bn |
Financial ratios
Data as of 28 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.7% | 24.5% | 23.6% | 26.1% | 25.7% | 28.1% | — | — |
| Operating margin | 7.7% | 3.8% | 6.2% | 6.7% | 5.3% | 7.7% | — | — |
| Net margin | 4.8% | 2.7% | 3.8% | 5.5% | 3.8% | 5.8% | — | — |
| Return on equity | 28.4% | 16.7% | 16.5% | 20.3% | 14.2% | 20.0% | — | — |
| Return on assets | 6.4% | 3.7% | 5.6% | 6.6% | 5.3% | 8.8% | — | — |
| Free cash flow yield | -12.5% | 9.0% | 8.5% | 5.5% | -0.1% | 1.2% | — | — |
| Revenue growth | 34.0% | 7.3% | 28.0% | 13.2% | 9.5% | 14.0% | — | — |
| Earnings growth | 134.6% | -23.1% | -11.1% | 63.5% | -28.3% | 54.1% | — | — |
| Current ratio | 1.22x | 1.30x | 1.46x | 1.57x | 1.42x | 1.56x | — | — |
| Debt to equity | 0.95x | 0.76x | 0.21x | 0.30x | 0.16x | 0.00x | — | — |
| Equity ratio | 22.5% | 22.3% | 33.8% | 32.6% | 37.1% | 44.0% | — | — |
| Interest coverage | 41.03x | 29.94x | 72.24x | 126.43x | 2801.36x | 6972.05x | — | — |
| R&D as a share of sales | 0.1% | 0.0% | — | 0.0% | — | 0.1% | 0.1% | 0.0% |
| Buybacks as a share of market value | 1.7% | 4.1% | -0.4% | 16.5% | -18.2% | 0.1% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 22.6% | 17.9% | 15.0% |
| Operating income | 27.0% | 17.1% | 30.6% |
| Net income | 17.0% | 13.4% | 28.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 24.0% | 24.3% | 24.9% | 24.8% |
| Operating margin | 5.9% | 6.1% | 6.2% | 5.7% |
| Net margin | 3.9% | 4.1% | 4.3% | 4.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 17.7 | 41.0 | 15.9 | 12.4 | 23.2 | 24.6 | 25.5 | 22.4 | 35.5 | 68.9 |
| Price to sales | 0.8 | 1.1 | 0.6 | 0.7 | 0.9 | 1.4 | 1.1 | 1.0 | 1.4 | 1.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 19.00 | 10.00 | 11.00 | 5.333 | 3.333 | 3.333 | 1.667 |
- 3-for-1 split · 28 Feb 2024
- 2-for-1 split · 28 Nov 2019
- 2-for-1 split · 27 Sept 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.