G 
617
+2.66%
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
¥11.51bn
FY2017FY2026
Net income
¥607.2m
FY2017FY2026
Free cash flow
−¥1.62bn
FY2017FY2026
Shareholders' equity
¥3.62bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥11.51bn | ¥8.81bn | ¥7.45bn | ¥6.39bn | ¥6.11bn | ¥5.44bn | ¥5.76bn | ¥4.99bn | ¥3.82bn | ¥2.99bn |
| Gross profit | ¥2.67bn | ¥2.21bn | ¥2.06bn | ¥1.92bn | ¥1.82bn | ¥1.48bn | ¥1.75bn | ¥1.42bn | ¥1.06bn | ¥736.2m |
| Research and development | — | — | — | — | ¥21.0m | ¥17.8m | ¥52.0m | ¥32.0m | ¥33.7m | — |
| Operating income | ¥933.1m | ¥605.3m | ¥502.1m | ¥546.9m | ¥465.1m | ¥65.4m | ¥381.5m | ¥310.0m | ¥144.1m | −¥32.2m |
| Net income | ¥607.2m | ¥337.7m | ¥300.7m | ¥359.1m | ¥291.6m | ¥26.8m | ¥255.5m | ¥198.5m | ¥99.8m | −¥27.8m |
| Diluted earnings per share | 79.56 | 45.04 | 44.21 | 47.97 | 37.18 | 3.48 | 36.82 | 30.03 | 29.25 | -3.64 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥8.73bn | ¥5.53bn | ¥5.05bn | ¥3.90bn | ¥3.49bn | ¥3.01bn | ¥2.83bn | ¥2.56bn | ¥1.60bn | ¥1.27bn |
| Cash and short-term investments | ¥1.52bn | ¥1.57bn | ¥1.08bn | ¥1.49bn | ¥1.44bn | ¥1.01bn | ¥880.2m | ¥914.3m | ¥294.1m | ¥425.0m |
| Total liabilities | ¥5.11bn | ¥2.50bn | ¥2.34bn | ¥1.48bn | ¥1.41bn | ¥1.29bn | ¥1.15bn | ¥1.21bn | ¥1.00bn | ¥769.4m |
| Debt | ¥2.30bn | ¥500.0m | ¥500.0m | ¥198.0m | ¥248.0m | ¥339.0m | ¥193.0m | ¥208.2m | ¥180.1m | ¥207.1m |
| Shareholders' equity | ¥3.62bn | ¥3.02bn | ¥2.71bn | ¥2.42bn | ¥2.07bn | ¥1.71bn | ¥1.68bn | ¥1.36bn | ¥599.8m | ¥502.7m |
| Shares outstanding | 8m | 7m | 7m | 7m | 8m | 8m | 7m | 7m | 3m | 8m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥254.7m | ¥638.3m | ¥36.4m | ¥624.3m | ¥507.8m | ¥46.2m | ¥44.9m | ¥89.7m | −¥73.3m | −¥93.2m |
| Capital spending | −¥1.88bn | −¥222.1m | −¥589.4m | −¥473.9m | −¥57.5m | −¥92.5m | −¥98.9m | −¥31.3m | −¥8.7m | −¥26.9m |
| Free cash flow | −¥1.62bn | ¥416.2m | −¥553.0m | ¥150.4m | ¥450.3m | −¥46.3m | −¥54.0m | ¥58.4m | −¥81.9m | −¥120.1m |
| Dividends paid | −¥27.3m | −¥20.3m | −¥16.8m | — | — | — | — | — | — | −¥225.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.25bn | ¥3.33bn | ¥3.21bn | ¥3.00bn | ¥1.96bn | ¥2.55bn | ¥1.90bn | ¥2.42bn |
| Gross profit | ¥549.3m | ¥771.3m | ¥823.2m | ¥676.2m | ¥398.0m | ¥702.4m | ¥387.0m | ¥659.0m |
| Operating income | ¥61.4m | ¥275.2m | ¥407.5m | ¥276.8m | −¥26.0m | ¥270.6m | −¥29.0m | ¥277.0m |
| Net income | ¥32.0m | ¥165.9m | ¥262.0m | ¥178.9m | ¥401,000 | ¥178.0m | −¥54.0m | ¥159.0m |
| Diluted earnings per share | 4.19 | 21.74 | 34.94 | 23.86 | 0.05 | 23.74 | -7.94 | 23.38 |
| Total assets | ¥8.23bn | ¥8.73bn | ¥9.39bn | ¥8.59bn | ¥6.01bn | ¥5.53bn | ¥5.05bn | ¥5.07bn |
| Cash and short-term investments | ¥1.73bn | ¥1.52bn | ¥1.79bn | ¥1.57bn | ¥1.13bn | ¥1.57bn | ¥1.27bn | ¥908.0m |
| Debt | ¥987.3m | ¥2.30bn | ¥980.0m | ¥2.39bn | ¥500.0m | ¥500.0m | ¥500.0m | ¥500.0m |
| Shareholders' equity | ¥3.69bn | ¥3.62bn | ¥3.45bn | ¥3.19bn | ¥3.01bn | ¥3.02bn | ¥2.86bn | ¥2.91bn |
Financial ratios
Data as of 15 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.2% | 25.1% | 27.6% | 30.1% | 29.7% | 27.3% | — | — | — |
| Operating margin | 8.1% | 6.0% | 6.4% | 8.6% | 7.6% | 1.2% | — | — | — |
| Net margin | 5.3% | 3.8% | 4.0% | 5.6% | 4.8% | 0.5% | — | — | — |
| Return on equity | 16.8% | 11.2% | 11.1% | 14.8% | 14.1% | 1.6% | — | — | — |
| Return on assets | 7.0% | 6.1% | 6.0% | 9.2% | 8.4% | 0.9% | — | — | — |
| Free cash flow yield | 38.7% | 15.9% | 12.8% | 20.4% | 10.0% | 2.5% | — | — | — |
| Revenue growth | 30.7% | 18.2% | 16.6% | 4.6% | 12.2% | -5.5% | — | — | — |
| Earnings growth | 79.8% | 12.3% | -16.3% | 23.1% | 988.3% | -89.5% | — | — | — |
| Current ratio | 1.20x | 1.48x | 1.40x | 1.96x | 2.50x | 2.28x | — | — | — |
| Debt to equity | 0.64x | 0.17x | 0.18x | 0.08x | 0.12x | 0.20x | — | — | — |
| Equity ratio | 41.5% | 54.7% | 53.8% | 62.1% | 59.4% | 57.0% | — | — | — |
| Interest coverage | 34.75x | 43.62x | 1206.56x | 8297.82x | 763.72x | 37.69x | — | — | — |
| R&D as a share of sales | — | — | — | — | 0.3% | 0.3% | 0.9% | 0.6% | 0.9% |
| Buybacks as a share of market value | -1.8% | -10.2% | 9.1% | 4.6% | -1.8% | -11.0% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 21.6% | 16.1% | — |
| Operating income | 19.5% | 70.2% | — |
| Net income | 19.1% | 86.7% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 24.0% | 25.9% | 26.6% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.0 | 14.5 | 14.9 | 11.3 | 15.1 | 165.1 | 13.8 | 29.6 |
| Price to sales | 0.4 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.6 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Paid in the year | 9.00 | 3.00 | 2.50 |
- 2-for-1 split · 29 Jun 2023
- 2-for-1 split · 27 Dec 2019
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.