S 
981
+0.10%
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
¥6.82bn
FY2017FY2026
Net income
¥280.7m
FY2017FY2026
Free cash flow
¥484.0m
FY2017FY2026
Shareholders' equity
¥3.56bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥6.82bn | ¥6.43bn | ¥5.24bn | ¥4.68bn | ¥3.50bn | ¥1.98bn | ¥2.45bn | ¥2.40bn | ¥2.11bn | ¥1.81bn |
| Gross profit | ¥1.62bn | ¥1.52bn | ¥1.17bn | ¥1.03bn | ¥785.1m | ¥541.4m | ¥721.5m | ¥648.8m | ¥564.3m | ¥487.0m |
| Operating income | ¥337.3m | ¥485.1m | ¥298.2m | ¥196.3m | ¥87.4m | −¥43.7m | ¥186.1m | ¥185.9m | ¥144.3m | ¥133.7m |
| Net income | ¥280.7m | ¥389.2m | ¥198.0m | ¥191.5m | ¥88.4m | ¥75.0m | ¥159.5m | ¥155.7m | ¥85.5m | ¥127.9m |
| Diluted earnings per share | 132.05 | 159.58 | 96.09 | 98.00 | 45.25 | 38.38 | 80.71 | 91.92 | 40.23 | 83.92 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥9.64bn | ¥6.65bn | ¥5.89bn | ¥5.08bn | ¥4.14bn | ¥4.26bn | ¥1.90bn | ¥1.60bn | ¥1.49bn | — |
| Cash and short-term investments | ¥1.77bn | ¥1.06bn | ¥996.2m | ¥900.0m | ¥492.4m | ¥1.06bn | ¥560.7m | ¥484.8m | ¥442.7m | — |
| Total liabilities | ¥6.08bn | ¥4.23bn | ¥4.19bn | ¥3.84bn | ¥3.23bn | ¥3.41bn | ¥1.07bn | ¥1.19bn | ¥1.23bn | — |
| Debt | ¥4.82bn | ¥2.96bn | ¥3.05bn | ¥2.73bn | ¥2.51bn | ¥2.61bn | ¥750.3m | ¥841.6m | ¥857.7m | ¥236.0m |
| Shareholders' equity | ¥3.56bn | ¥2.42bn | ¥1.71bn | ¥1.24bn | ¥913.1m | ¥845.0m | ¥826.1m | ¥407.9m | ¥255.8m | — |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥687.5m | ¥542.9m | ¥242.5m | ¥519.9m | −¥8.5m | ¥141.0m | ¥239.5m | ¥105.2m | ¥180.6m | — |
| Capital spending | −¥203.5m | −¥376.2m | −¥374.9m | −¥277.2m | −¥312.3m | −¥298.3m | −¥264.1m | −¥63.7m | −¥86.7m | — |
| Free cash flow | ¥484.0m | ¥166.7m | −¥132.4m | ¥242.6m | −¥320.8m | −¥157.3m | −¥24.6m | ¥41.5m | ¥93.9m | — |
| Dividends paid | −¥35.9m | −¥24.4m | −¥20.7m | −¥12.4m | −¥12.6m | −¥12.6m | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.84bn | ¥1.85bn | ¥1.92bn | ¥1.50bn | ¥1.54bn | ¥1.77bn | ¥1.79bn | ¥1.56bn |
| Gross profit | ¥395.9m | ¥430.9m | ¥452.1m | ¥353.4m | ¥383.5m | ¥393.3m | ¥445.6m | ¥391.2m |
| Operating income | ¥51.4m | ¥134.0m | ¥123.5m | −¥33.5m | ¥113.3m | ¥127.0m | ¥176.1m | ¥120.2m |
| Net income | ¥1.8m | ¥95.8m | ¥114.2m | −¥68.5m | ¥139.1m | ¥86.9m | ¥146.8m | ¥105.9m |
| Diluted earnings per share | 0.83 | 45.09 | 46.84 | -28.09 | 57.03 | 35.64 | 71.26 | 51.38 |
| Total assets | ¥9.97bn | ¥9.64bn | ¥9.80bn | ¥9.27bn | ¥7.25bn | ¥6.65bn | ¥6.55bn | ¥6.41bn |
| Cash and short-term investments | ¥2.01bn | ¥1.77bn | ¥2.14bn | ¥1.68bn | ¥1.85bn | ¥1.06bn | ¥1.05bn | ¥1.04bn |
| Debt | ¥2.12bn | ¥4.75bn | ¥2.42bn | ¥4.99bn | ¥1.87bn | ¥2.87bn | ¥1.57bn | ¥2.92bn |
| Shareholders' equity | ¥3.63bn | ¥3.56bn | ¥2.98bn | ¥2.71bn | ¥2.93bn | ¥2.42bn | ¥2.22bn | ¥2.08bn |
Financial ratios
Data as of 22 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 23.8% | 23.7% | 22.3% | 21.9% | 22.4% | 27.3% |
| Operating margin | 4.9% | 7.5% | 5.7% | 4.2% | 2.5% | -2.2% |
| Net margin | 4.1% | 6.1% | 3.8% | 4.1% | 2.5% | 3.8% |
| Return on equity | 7.9% | 16.1% | 11.6% | 15.5% | 9.7% | 8.9% |
| Return on assets | 2.9% | 5.8% | 3.4% | 3.8% | 2.1% | 1.8% |
| Free cash flow yield | 36.8% | 33.1% | 26.3% | 35.8% | 13.6% | 19.7% |
| Revenue growth | 6.1% | 22.6% | 11.9% | 33.8% | 76.8% | -19.0% |
| Earnings growth | -27.9% | 96.5% | 3.4% | 116.6% | 17.9% | -53.0% |
| Current ratio | 1.71x | 1.60x | 1.38x | 1.20x | 1.19x | 1.22x |
| Debt to equity | 1.34x | 1.18x | 1.71x | 2.21x | 2.75x | 3.09x |
| Equity ratio | 36.9% | 36.4% | 29.0% | 24.3% | 22.1% | 19.8% |
| Interest coverage | 3.85x | 7.36x | 4.38x | 5.23x | 2.79x | -2.69x |
| Buybacks as a share of market value | 12.8% | -18.3% | -5.4% | 0.0% | 0.0% | 1.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 13.3% | 28.0% | — |
| Operating income | 19.8% | — | — |
| Net income | 13.6% | 30.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 23.7% | 23.0% | 23.3% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.2 | 10.5 | 14.2 | 16.6 | 35.9 | 42.3 | 20.1 | 17.6 |
| Price to sales | 0.3 | 0.6 | 0.5 | 0.7 | 0.9 | 1.6 | 1.3 | 1.1 |
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 | 37.50 | 12.50 | 12.50 | 7.50 | 7.50 | 7.50 |
- 2-for-1 split · 28 Mar 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.