B 
1,736
+0.81%
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
¥10.63bn
FY2020FY2026
Net income
¥452.9m
FY2020FY2026
Free cash flow
¥277.8m
FY2020FY2026
Shareholders' equity
¥3.06bn
FY2020FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥10.63bn | ¥9.26bn | ¥7.70bn | ¥5.76bn | ¥4.35bn | ¥4.06bn | ¥2.84bn |
| Gross profit | ¥1.81bn | ¥1.70bn | ¥1.50bn | ¥1.04bn | ¥808.5m | ¥820.7m | ¥539.6m |
| Operating income | ¥592.6m | ¥656.7m | ¥599.1m | ¥404.2m | ¥274.6m | ¥331.3m | ¥137.9m |
| Net income | ¥452.9m | ¥499.4m | ¥440.8m | ¥299.5m | ¥190.9m | ¥246.4m | ¥88.3m |
| Diluted earnings per share | 183.30 | 201.38 | 176.80 | 119.76 | 76.82 | 99.72 | 35.71 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥5.79bn | ¥5.19bn | ¥4.28bn | ¥3.33bn | ¥2.59bn | ¥1.94bn | ¥1.50bn |
| Cash and short-term investments | ¥2.63bn | ¥2.34bn | ¥1.87bn | ¥1.16bn | ¥1.02bn | ¥502.6m | ¥451.4m |
| Total liabilities | ¥2.70bn | ¥2.60bn | ¥2.19bn | ¥1.68bn | ¥1.32bn | ¥1.21bn | ¥1.02bn |
| Debt | ¥200.0m | ¥200.0m | ¥200.0m | ¥200.0m | ¥400.0m | ¥400.0m | ¥300.0m |
| Shareholders' equity | ¥3.06bn | ¥2.59bn | ¥2.09bn | ¥1.65bn | ¥1.27bn | ¥729.1m | ¥482.6m |
| Shares outstanding | 2m | 2m | 2m | 3m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥296.8m | ¥532.1m | ¥785.4m | ¥335.8m | ¥238.0m | ¥58.5m | ¥33.6m |
| Capital spending | −¥19.0m | −¥14.7m | −¥78.5m | −¥7.9m | −¥9.8m | −¥95.7m | −¥11.6m |
| Free cash flow | ¥277.8m | ¥517.3m | ¥706.9m | ¥327.9m | ¥228.2m | −¥37.2m | ¥22.0m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.04bn | ¥3.00bn | ¥2.81bn | ¥2.69bn | ¥2.59bn | ¥2.54bn | ¥2.45bn | ¥2.33bn |
| Gross profit | ¥495.8m | ¥498.0m | ¥441.8m | ¥414.3m | ¥505.8m | ¥445.2m | ¥398.1m | ¥427.9m |
| Operating income | ¥123.2m | ¥122.3m | ¥142.5m | ¥110.0m | ¥189.6m | ¥150.5m | ¥102.9m | ¥165.8m |
| Net income | ¥93.8m | ¥82.5m | ¥134.8m | ¥75.1m | ¥137.2m | ¥105.9m | ¥115.4m | ¥108.9m |
| Diluted earnings per share | 37.95 | 33.38 | 54.53 | 30.30 | 55.31 | 42.70 | 46.52 | 43.69 |
| Total assets | ¥6.06bn | ¥5.81bn | ¥5.79bn | ¥5.30bn | ¥5.41bn | ¥5.21bn | ¥5.19bn | ¥4.63bn |
| Cash and short-term investments | ¥2.81bn | ¥2.19bn | ¥2.63bn | ¥2.48bn | ¥2.16bn | ¥1.94bn | ¥2.34bn | ¥1.55bn |
| Debt | ¥200.0m | ¥200.0m | ¥200.0m | ¥200.0m | ¥200.0m | ¥200.0m | ¥200.0m | ¥200.0m |
| Shareholders' equity | ¥3.18bn | ¥3.09bn | ¥3.06bn | ¥2.91bn | ¥2.84bn | ¥2.70bn | ¥2.59bn | ¥2.47bn |
Financial ratios
Data as of 17 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 17.0% | 18.4% | 19.5% | 18.0% | 18.6% | 20.2% |
| Operating margin | 5.6% | 7.1% | 7.8% | 7.0% | 6.3% | 8.2% |
| Net margin | 4.3% | 5.4% | 5.7% | 5.2% | 4.4% | 6.1% |
| Return on equity | 14.8% | 19.3% | 21.1% | 18.2% | 15.0% | 33.8% |
| Return on assets | 7.8% | 9.6% | 10.3% | 9.0% | 7.4% | 12.7% |
| Free cash flow yield | 6.5% | 11.5% | 16.9% | 7.2% | 5.1% | — |
| Revenue growth | 14.8% | 20.2% | 33.7% | 32.2% | 7.3% | 42.9% |
| Earnings growth | -9.3% | 13.3% | 47.2% | 56.9% | -22.5% | 179.2% |
| Current ratio | 2.05x | 1.88x | 1.82x | 1.81x | 1.77x | 1.40x |
| Debt to equity | 0.07x | 0.08x | 0.10x | 0.12x | 0.31x | 0.55x |
| Equity ratio | 52.8% | 49.9% | 48.8% | 49.5% | 49.1% | 37.6% |
| Interest coverage | 330.69x | 611.98x | 942.06x | 574.91x | 207.23x | 270.26x |
| Buybacks as a share of market value | 0.3% | 0.5% | 0.3% | -0.6% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 22.7% | 21.2% | — |
| Operating income | 13.6% | 12.3% | — |
| Net income | 14.8% | 12.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 17.6% | 18.1% | 18.4% | — |
| Operating margin | 6.3% | 6.8% | 6.8% | — |
| Net margin | 4.8% | 5.1% | 5.1% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Price to earnings | 9.9 | 12.5 | 17.2 | 28.3 | 27.3 |
| Price to sales | 0.4 | 0.7 | 1.0 | 1.5 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | |
|---|---|
| Paid in the year | 25.00 |
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.