D 
861
-0.12%
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
¥5.65bn
FY2021FY2025
Net income
¥757.5m
FY2021FY2025
Free cash flow
¥1.06bn
FY2021FY2025
Shareholders' equity
¥2.92bn
FY2021FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Revenue | ¥5.65bn | ¥5.03bn | ¥4.44bn | ¥3.67bn | ¥2.94bn |
| Gross profit | ¥3.53bn | ¥2.87bn | ¥2.37bn | ¥1.84bn | ¥1.35bn |
| Operating income | ¥974.7m | ¥773.5m | ¥577.6m | ¥187.6m | −¥16.4m |
| Net income | ¥757.5m | ¥551.3m | ¥424.3m | ¥127.1m | ¥10.9m |
| Diluted earnings per share | 62.51 | 45.40 | 31.80 | 10.94 | 0.94 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Total assets | ¥5.31bn | ¥4.74bn | ¥3.95bn | ¥2.43bn | ¥2.02bn |
| Cash and short-term investments | ¥4.14bn | ¥3.57bn | ¥2.84bn | ¥1.27bn | ¥924.7m |
| Total liabilities | ¥2.40bn | ¥2.43bn | ¥2.13bn | ¥1.58bn | ¥1.31bn |
| Debt | — | ¥300.0m | ¥300.0m | ¥300.0m | ¥450.0m |
| Shareholders' equity | ¥2.92bn | ¥2.31bn | ¥1.82bn | ¥853.9m | ¥710.1m |
| Shares outstanding | 12m | 12m | 13m | 12m | 12m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Cash from operations | ¥1.09bn | ¥1.00bn | ¥1.18bn | ¥721.3m | ¥132.1m |
| Capital spending | −¥31.9m | −¥25.0m | −¥162.9m | −¥235.8m | −¥128.6m |
| Free cash flow | ¥1.06bn | ¥976.0m | ¥1.02bn | ¥485.5m | ¥3.5m |
| Dividends paid | −¥154.8m | −¥77.2m | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.52bn | ¥1.46bn | ¥1.44bn | ¥1.40bn | ¥1.38bn | ¥1.43bn | ¥1.35bn | ¥1.27bn |
| Gross profit | ¥968.9m | ¥943.2m | ¥838.7m | ¥891.4m | ¥901.2m | ¥901.1m | ¥760.0m | ¥731.2m |
| Operating income | ¥218.1m | ¥263.1m | ¥159.8m | ¥206.4m | ¥257.0m | ¥351.4m | ¥209.0m | ¥203.0m |
| Net income | ¥148.6m | ¥235.8m | ¥137.6m | ¥141.4m | ¥174.0m | ¥304.5m | ¥166.0m | ¥135.0m |
| Diluted earnings per share | 12.79 | 20.30 | 11.36 | 11.67 | 14.36 | 25.13 | 13.67 | 11.12 |
| Total assets | ¥6.52bn | ¥5.22bn | ¥5.31bn | ¥5.21bn | ¥5.65bn | ¥4.73bn | ¥4.74bn | ¥4.54bn |
| Cash and short-term investments | ¥4.92bn | ¥3.95bn | ¥4.14bn | ¥4.05bn | ¥4.48bn | ¥3.51bn | ¥3.57bn | ¥3.42bn |
| Debt | — | — | — | — | — | ¥300.0m | ¥300.0m | ¥300.0m |
| Shareholders' equity | ¥3.08bn | ¥2.92bn | ¥2.92bn | ¥2.77bn | ¥2.62bn | ¥2.45bn | ¥2.31bn | ¥2.13bn |
Financial ratios
Data as of 7 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Gross margin | 62.5% | 57.1% | 53.3% | 50.1% | 45.9% |
| Operating margin | 17.2% | 15.3% | 12.7% | 5.0% | -0.8% |
| Net margin | 13.4% | 11.0% | 9.6% | 3.5% | 0.4% |
| Return on equity | 26.0% | 23.9% | 23.3% | 14.9% | 1.5% |
| Return on assets | 14.3% | 11.6% | 10.7% | 5.2% | 0.5% |
| Free cash flow yield | 9.9% | 9.1% | 10.8% | — | — |
| Revenue growth | 12.3% | 13.4% | 21.0% | 24.9% | — |
| Earnings growth | 37.4% | 29.9% | 233.8% | 1068.3% | — |
| Current ratio | 2.05x | 1.69x | 1.82x | 1.40x | 1.43x |
| Debt to equity | — | 0.13x | -0.43x | -0.39x | 0.63x |
| Equity ratio | 54.9% | 48.7% | 46.1% | 35.1% | 35.1% |
| Interest coverage | 2784.74x | 909.61x | 668.72x | 109.60x | -9.76x |
| Buybacks as a share of market value | 0.2% | 9.0% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.5% | — | — |
| Operating income | 73.2% | — | — |
| Net income | 81.3% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 59.9% | 56.5% | — | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Price to earnings | 20.3 | 18.8 | 33.5 |
| Price to sales | 2.7 | 2.1 | 3.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | |
|---|---|---|
| Paid in the year | 33.333 | 6.667 |
- 3-for-1 split · 29 Dec 2025
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.