D 
863
+1.05%
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
¥7.22bn
FY2016FY2025
Net income
¥256.2m
FY2016FY2025
Free cash flow
¥206.4m
FY2016FY2025
Shareholders' equity
¥1.64bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.22bn | ¥6.83bn | ¥6.24bn | ¥5.50bn | ¥4.66bn | ¥4.28bn | ¥3.86bn | ¥3.36bn | ¥2.94bn | ¥2.54bn |
| Gross profit | ¥1.47bn | ¥1.34bn | ¥1.33bn | ¥1.18bn | ¥939.5m | ¥789.9m | ¥836.1m | ¥747.3m | ¥651.3m | ¥461.9m |
| Operating income | ¥357.0m | ¥344.3m | ¥340.9m | ¥286.7m | ¥205.4m | ¥106.8m | ¥236.6m | ¥221.4m | ¥150.2m | ¥25.1m |
| Net income | ¥256.2m | ¥241.8m | ¥241.0m | ¥194.9m | ¥149.2m | ¥77.9m | ¥155.4m | ¥136.5m | ¥92.3m | ¥17.2m |
| Diluted earnings per share | 87.89 | 82.98 | 82.71 | 66.93 | 49.14 | 25.43 | 50.78 | 46.87 | 31.65 | 5.91 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.11bn | ¥2.89bn | ¥2.77bn | ¥2.46bn | ¥2.06bn | ¥1.76bn | ¥1.65bn | ¥1.26bn | ¥1.14bn | ¥974.1m |
| Cash and short-term investments | ¥1.02bn | ¥1.07bn | ¥1.10bn | ¥900.9m | ¥888.4m | ¥736.5m | −¥59.5m | ¥523.8m | ¥363.6m | ¥262.2m |
| Total liabilities | ¥1.47bn | ¥1.45bn | ¥1.51bn | ¥1.40bn | ¥1.00bn | ¥853.4m | ¥82.4m | ¥904.8m | ¥917.6m | ¥854.3m |
| Debt | — | ¥58.4m | ¥125.0m | ¥191.7m | — | ¥9.5m | ¥59.5m | ¥256.6m | ¥254.8m | ¥343.6m |
| Shareholders' equity | ¥1.64bn | ¥1.44bn | ¥1.26bn | ¥1.06bn | ¥1.02bn | ¥910.9m | ¥867.0m | ¥358.7m | ¥222.9m | ¥119.8m |
| Shares outstanding | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥299.0m | ¥173.8m | ¥323.9m | ¥190.4m | ¥191.5m | ¥309.4m | ¥25.6m | ¥166.5m | ¥195.8m | ¥14.1m |
| Capital spending | −¥92.6m | −¥33.8m | −¥7.0m | −¥925,000 | −¥16.3m | −¥41.7m | −¥54.8m | −¥3.6m | −¥2.2m | −¥4.2m |
| Free cash flow | ¥206.4m | ¥140.0m | ¥316.8m | ¥189.5m | ¥175.2m | ¥267.8m | −¥29.2m | ¥162.9m | ¥193.6m | ¥10.0m |
| Dividends paid | −¥72.5m | −¥63.9m | −¥43.5m | −¥38.0m | −¥38.0m | −¥38.0m | −¥27.1m | −¥18.4m | −¥3.1m | −¥2.8m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.06bn | ¥1.84bn | ¥1.77bn | ¥1.84bn | ¥1.99bn | ¥1.73bn | ¥1.66bn | ¥1.70bn |
| Gross profit | ¥412.4m | ¥419.2m | ¥350.0m | ¥367.8m | ¥351.8m | ¥401.5m | ¥350.8m | ¥312.1m |
| Operating income | ¥70.7m | ¥112.0m | ¥48.7m | ¥91.7m | ¥50.2m | ¥122.3m | ¥92.8m | ¥63.5m |
| Net income | ¥33.5m | ¥73.5m | ¥31.2m | ¥79.4m | ¥28.7m | ¥86.2m | ¥61.9m | ¥58.8m |
| Diluted earnings per share | 11.50 | 25.20 | 10.70 | 27.25 | 9.83 | 29.58 | 21.25 | 20.17 |
| Cash from operations | — | — | — | ¥299.0m | — | — | — | — |
| Capital spending | — | — | — | −¥92.0m | — | — | — | — |
| Free cash flow | — | — | — | ¥207.0m | — | — | — | — |
| Total assets | ¥3.71bn | ¥3.41bn | ¥3.14bn | ¥3.11bn | ¥3.18bn | ¥3.01bn | ¥2.77bn | ¥2.89bn |
| Cash and short-term investments | ¥1.34bn | ¥1.20bn | ¥1.15bn | ¥1.02bn | ¥1.08bn | ¥905.0m | ¥1.02bn | ¥1.07bn |
| Debt | ¥62.1m | ¥300.0m | ¥200.0m | — | ¥8.5m | ¥25.1m | ¥41.8m | ¥58.4m |
| Shareholders' equity | ¥1.69bn | ¥1.66bn | ¥1.59bn | ¥1.64bn | ¥1.54bn | ¥1.51bn | ¥1.43bn | ¥1.44bn |
Financial ratios
Data as of 25 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 20.4% | 19.6% | 21.3% | 21.5% | 20.2% | 18.4% | — |
| Operating margin | 5.0% | 5.0% | 5.5% | 5.2% | 4.5% | 2.5% | — |
| Net margin | 3.5% | 3.5% | 3.9% | 3.5% | 3.2% | 1.8% | — |
| Return on equity | 15.7% | 16.8% | 19.1% | 18.5% | 14.6% | 8.5% | — |
| Return on assets | 8.2% | 8.4% | 8.7% | 7.9% | 7.2% | 4.4% | — |
| Free cash flow yield | 14.6% | 7.7% | 12.3% | 7.1% | 7.4% | 12.5% | — |
| Revenue growth | 5.7% | 9.5% | 13.5% | 18.1% | 8.7% | 11.1% | — |
| Earnings growth | 6.0% | 0.3% | 23.6% | 30.6% | 91.7% | -49.9% | — |
| Current ratio | 1.87x | 1.82x | 1.69x | 1.60x | 2.02x | 1.93x | — |
| Debt to equity | — | 0.04x | 0.10x | 0.18x | 0.00x | 0.01x | 0.07x |
| Equity ratio | 52.6% | 49.7% | 45.5% | 42.9% | 49.7% | 51.6% | — |
| Interest coverage | 1254.66x | 335.36x | 207.36x | 259.00x | 459.25x | 162.52x | — |
| Buybacks as a share of market value | -0.1% | 0.0% | -0.0% | 4.1% | 0.8% | -0.0% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.5% | 11.0% | — |
| Operating income | 7.6% | 27.3% | — |
| Net income | 9.5% | 26.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 20.0% | 20.6% | 20.3% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 11.1 | 10.3 | 9.8 | 11.6 | 17.9 | 40.6 | 15.3 | 14.4 |
| Price to sales | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.7 | 0.6 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 29 Sept 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 27.00 | 25.00 | 22.00 | 15.00 | 12.50 | 12.50 | 12.50 | 11.50 |
- 2-for-1 split · 29 Dec 2020
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.