T 
394
+7.07%
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
¥10.65bn
FY2017FY2026
Net income
¥347.0m
FY2017FY2026
Free cash flow
¥1.48bn
FY2017FY2026
Shareholders' equity
¥3.30bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥10.65bn | ¥8.65bn | ¥6.88bn | ¥5.68bn | ¥5.22bn | ¥4.70bn | ¥4.05bn | ¥3.66bn | ¥3.22bn | ¥2.43bn |
| Gross profit | ¥3.41bn | ¥2.82bn | ¥2.29bn | ¥1.99bn | ¥2.06bn | ¥1.94bn | ¥1.51bn | ¥1.40bn | ¥1.02bn | ¥725.6m |
| Operating income | ¥549.0m | ¥273.2m | ¥272.5m | ¥116.4m | ¥444.6m | ¥540.1m | ¥263.8m | ¥244.2m | ¥166.1m | −¥105.9m |
| Net income | ¥347.0m | ¥176.0m | ¥188.7m | ¥46.5m | ¥273.6m | ¥437.7m | ¥214.7m | ¥207.4m | ¥154.1m | −¥99.4m |
| Diluted earnings per share | 20.28 | 10.24 | 11.05 | 2.83 | 15.99 | 25.59 | 12.55 | 12.82 | 10.02 | -6.46 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥10.26bn | ¥7.11bn | ¥6.91bn | ¥6.15bn | ¥6.00bn | ¥5.63bn | ¥4.20bn | ¥3.19bn | ¥3.12bn | ¥2.44bn |
| Cash and short-term investments | ¥3.27bn | ¥1.70bn | ¥1.96bn | ¥2.39bn | ¥2.16bn | ¥2.42bn | ¥1.90bn | ¥1.06bn | ¥972.2m | ¥1.10bn |
| Total liabilities | ¥6.90bn | ¥4.24bn | ¥4.35bn | ¥3.71bn | ¥3.56bn | ¥2.98bn | ¥1.94bn | ¥1.75bn | ¥2.36bn | ¥1.80bn |
| Debt | ¥790.4m | ¥277.6m | ¥369.0m | ¥422.1m | ¥265.0m | ¥359.9m | ¥398.0m | ¥546.1m | ¥1.22bn | ¥821.5m |
| Shareholders' equity | ¥3.30bn | ¥2.85bn | ¥2.55bn | ¥2.42bn | ¥2.42bn | ¥2.63bn | ¥2.27bn | ¥1.44bn | ¥762.2m | ¥637.2m |
| Shares outstanding | 17m | 17m | 17m | 16m | 17m | 17m | 17m | 16m | 15m | 15m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.86bn | −¥54.4m | ¥324.1m | ¥287.4m | ¥414.8m | ¥1.13bn | ¥484.6m | ¥374.4m | −¥25.2m | ¥292.0m |
| Capital spending | −¥376.5m | −¥88.3m | −¥153.0m | −¥154.4m | −¥158.0m | −¥132.3m | −¥122.7m | −¥108.4m | −¥93.0m | −¥60.0m |
| Free cash flow | ¥1.48bn | −¥142.7m | ¥171.1m | ¥133.0m | ¥256.8m | ¥998.9m | ¥361.9m | ¥265.9m | −¥118.1m | ¥231.9m |
| Dividends paid | −¥84.2m | −¥112.9m | −¥81.5m | −¥113.1m | −¥82.9m | −¥81.5m | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.33bn | ¥3.40bn | ¥2.65bn | ¥2.55bn | ¥2.04bn | ¥2.70bn | ¥2.00bn | ¥2.30bn |
| Gross profit | ¥740.7m | ¥1.03bn | ¥876.5m | ¥839.8m | ¥665.0m | ¥878.4m | ¥698.4m | ¥728.0m |
| Operating income | −¥98.1m | ¥160.3m | ¥206.9m | ¥190.2m | −¥8.0m | ¥231.6m | ¥62.0m | ¥88.0m |
| Net income | −¥38.2m | ¥45.0m | ¥174.4m | ¥172.6m | −¥44.0m | ¥170.7m | ¥48.0m | ¥31.0m |
| Diluted earnings per share | -2.23 | 2.63 | 10.15 | 10.04 | -2.56 | 9.94 | 2.81 | 1.81 |
| Total assets | ¥10.05bn | ¥10.26bn | ¥9.05bn | ¥8.90bn | ¥8.01bn | ¥7.11bn | ¥6.49bn | ¥6.85bn |
| Cash and short-term investments | ¥3.34bn | ¥3.27bn | ¥2.82bn | ¥2.94bn | ¥2.77bn | ¥1.70bn | ¥1.75bn | ¥1.97bn |
| Debt | ¥481.7m | ¥790.4m | ¥88.0m | ¥233.5m | ¥86.1m | ¥277.6m | ¥88.2m | ¥322.8m |
| Shareholders' equity | ¥3.19bn | ¥3.30bn | ¥3.25bn | ¥3.07bn | ¥2.71bn | ¥2.85bn | ¥2.73bn | ¥2.63bn |
Financial ratios
Data as of 14 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 32.0% | 32.6% | 33.3% | 35.1% | 39.5% | 41.4% |
| Operating margin | 5.2% | 3.7% | 5.2% | 2.1% | 7.9% | 11.6% |
| Net margin | 3.3% | 2.0% | 2.7% | 0.8% | 5.2% | 9.3% |
| Return on equity | 10.5% | 6.2% | 7.4% | 1.9% | 11.3% | 16.6% |
| Return on assets | 3.4% | 2.5% | 2.7% | 0.8% | 4.6% | 7.8% |
| Free cash flow yield | 28.9% | 0.4% | 6.2% | 5.9% | 7.4% | — |
| Revenue growth | 23.0% | 25.8% | 21.2% | 8.7% | 11.1% | 16.1% |
| Earnings growth | 97.2% | -6.7% | 305.8% | -83.0% | -37.5% | 103.9% |
| Current ratio | 1.20x | 1.38x | 1.33x | 1.52x | 1.49x | 1.70x |
| Debt to equity | 0.24x | 0.10x | 0.14x | 0.17x | 0.11x | 0.13x |
| Equity ratio | 32.1% | 40.0% | 36.9% | 39.3% | 40.4% | 46.7% |
| Interest coverage | 186.30x | 123.59x | 140.56x | 123.03x | 183.72x | 136.11x |
| Buybacks as a share of market value | 0.4% | -0.6% | -3.9% | 3.9% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 23.3% | 17.8% | — |
| Operating income | 67.7% | 0.3% | — |
| Net income | 95.4% | -4.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 32.3% | 33.0% | 34.8% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 19.7 | 31.8 | 26.3 | 102.8 | 19.0 | 15.3 | 37.1 | 70.2 | 105.8 | -50.0 |
| Price to sales | 0.6 | 0.7 | 0.7 | 0.8 | 1.0 | 1.4 | 2.0 | 4.0 | 5.1 | 2.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Paid in the year | 10.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
- 100-for-1 split · 26 Sept 2013
- 4-for-1 split · 28 Mar 2006
- 2-for-1 split · 28 Mar 2005
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.