F 
1,885
+3.06%
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
¥10.57bn
FY2019FY2026
Net income
¥665.7m
FY2019FY2026
Free cash flow
¥1.03bn
FY2019FY2026
Shareholders' equity
¥3.56bn
FY2019FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥10.57bn | ¥9.21bn | ¥8.16bn | ¥7.60bn | ¥5.86bn | ¥4.83bn | ¥3.90bn | ¥3.02bn |
| Gross profit | ¥4.72bn | ¥4.24bn | ¥4.00bn | ¥3.86bn | ¥3.15bn | ¥2.65bn | ¥2.12bn | ¥1.70bn |
| Research and development | — | ¥43.0m | ¥13.9m | — | — | — | — | — |
| Operating income | ¥1.22bn | ¥1.11bn | ¥1.07bn | ¥1.28bn | ¥923.3m | ¥659.1m | ¥346.9m | ¥180.5m |
| Net income | ¥665.7m | ¥331.7m | ¥673.5m | ¥810.1m | ¥574.2m | ¥455.5m | ¥113.1m | ¥109.0m |
| Diluted earnings per share | 129.48 | 61.58 | 125.71 | 148.29 | 104.96 | 83.74 | 22.00 | 21.20 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.83bn | ¥5.39bn | ¥5.32bn | ¥4.72bn | ¥3.77bn | ¥2.27bn | ¥1.74bn | ¥1.33bn |
| Cash and short-term investments | ¥2.45bn | ¥2.63bn | ¥2.26bn | ¥2.34bn | ¥2.30bn | ¥1.05bn | ¥690.9m | ¥347.5m |
| Total liabilities | ¥2.27bn | ¥1.73bn | ¥1.72bn | ¥1.54bn | ¥1.37bn | ¥1.46bn | ¥1.39bn | ¥1.11bn |
| Debt | ¥171.9m | ¥249.5m | ¥419.5m | ¥298.0m | ¥413.6m | ¥655.1m | ¥805.8m | ¥690.3m |
| Shareholders' equity | ¥3.56bn | ¥3.66bn | ¥3.60bn | ¥3.18bn | ¥2.40bn | ¥807.5m | ¥352.0m | ¥199.9m |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.25bn | ¥1.06bn | ¥602.5m | ¥1.04bn | ¥566.9m | ¥621.4m | ¥392.8m | ¥193.2m |
| Capital spending | −¥214.5m | −¥211.0m | −¥233.0m | −¥191.2m | −¥100.1m | −¥114.2m | −¥138.1m | −¥143.0m |
| Free cash flow | ¥1.03bn | ¥846.5m | ¥369.5m | ¥846.9m | ¥466.8m | ¥507.2m | ¥254.7m | ¥50.2m |
| Dividends paid | −¥301.1m | −¥195.0m | −¥186.5m | −¥124.5m | −¥1.03bn | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.81bn | ¥2.87bn | ¥2.69bn | ¥2.53bn | ¥2.48bn | ¥2.37bn | ¥2.40bn | ¥2.28bn |
| Gross profit | ¥1.26bn | ¥1.24bn | ¥1.21bn | ¥1.16bn | ¥1.11bn | ¥1.07bn | ¥1.12bn | ¥1.04bn |
| Operating income | ¥302.5m | ¥288.1m | ¥333.3m | ¥307.9m | ¥290.6m | ¥208.2m | ¥331.8m | ¥298.2m |
| Net income | ¥237.4m | ¥93.6m | ¥199.7m | ¥181.7m | ¥190.6m | −¥314.1m | ¥248.1m | ¥226.8m |
| Diluted earnings per share | 46.18 | 18.22 | 37.07 | 33.74 | 35.39 | -58.32 | 46.30 | 42.33 |
| Total assets | ¥5.57bn | ¥5.83bn | ¥5.74bn | ¥5.55bn | ¥5.13bn | ¥5.39bn | ¥5.53bn | ¥5.29bn |
| Cash and short-term investments | ¥2.21bn | ¥2.45bn | ¥2.58bn | ¥2.47bn | ¥2.25bn | ¥2.63bn | ¥2.44bn | ¥2.31bn |
| Debt | — | ¥116.6m | ¥53.3m | ¥112.2m | ¥53.3m | ¥163.2m | ¥71.6m | ¥197.8m |
| Shareholders' equity | ¥3.70bn | ¥3.56bn | ¥3.97bn | ¥3.87bn | ¥3.66bn | ¥3.66bn | ¥3.95bn | ¥3.68bn |
Financial ratios
Data as of 4 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 44.7% | 46.1% | 49.0% | 50.8% | 53.9% | 54.9% |
| Operating margin | 11.5% | 12.0% | 13.1% | 16.9% | 15.8% | 13.7% |
| Net margin | 6.3% | 3.6% | 8.3% | 10.7% | 9.8% | 9.4% |
| Return on equity | 18.7% | 9.1% | 18.7% | 25.5% | 24.0% | 56.4% |
| Return on assets | 11.4% | 6.1% | 12.7% | 17.2% | 15.2% | 20.1% |
| Free cash flow yield | 11.5% | 9.3% | 5.3% | 9.0% | 4.9% | 5.4% |
| Revenue growth | 14.8% | 12.8% | 7.4% | 29.7% | 21.4% | 23.7% |
| Earnings growth | 100.7% | -50.8% | -16.9% | 41.1% | 26.1% | 302.6% |
| Current ratio | 1.90x | 2.55x | 2.46x | 2.45x | 2.87x | 1.59x |
| Debt to equity | 0.03x | 0.04x | 0.09x | 0.08x | 0.16x | 0.79x |
| Equity ratio | 61.1% | 67.9% | 67.6% | 67.3% | 63.6% | 35.6% |
| Interest coverage | 1106.00x | 892.27x | 876.08x | 691.42x | 305.94x | 134.76x |
| R&D as a share of sales | — | 0.5% | 0.2% | — | — | — |
| Buybacks as a share of market value | 4.5% | -0.5% | 1.9% | 0.1% | -0.6% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 11.6% | 17.0% | — |
| Operating income | -1.7% | 13.1% | — |
| Net income | -6.3% | 7.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 45.4% | 47.4% | 49.0% | — |
| Operating margin | 11.8% | 13.2% | 13.5% | — |
| Net margin | 5.0% | 7.0% | 7.6% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Price to earnings | 14.6 | 33.2 | 21.1 | 12.4 | 37.5 | 30.6 |
| Price to sales | 0.9 | 1.2 | 1.7 | 1.3 | 3.7 | 2.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Paid in the year | 75.00 | 36.00 | 35.00 | 25.00 |
- 2-for-1 split · 29 Jun 2021
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.