E 
1,336
-3.75%
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
¥3.42bn
FY2021FY2025
Net income
¥217.5m
FY2021FY2025
Free cash flow
¥157.1m
FY2021FY2025
Shareholders' equity
¥1.75bn
FY2021FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Revenue | ¥3.42bn | ¥2.95bn | ¥2.71bn | ¥2.65bn | ¥2.33bn |
| Gross profit | ¥1.52bn | ¥1.34bn | ¥1.26bn | ¥1.24bn | ¥989.7m |
| Operating income | ¥296.1m | ¥291.3m | ¥267.4m | ¥186.9m | ¥133.3m |
| Net income | ¥217.5m | ¥301.7m | ¥136.8m | ¥143.1m | ¥122.6m |
| Diluted earnings per share | 70.77 | 100.37 | 45.68 | 45.60 | 39.07 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Total assets | ¥2.69bn | ¥2.29bn | ¥2.24bn | ¥2.38bn | ¥2.40bn |
| Cash and short-term investments | ¥1.47bn | ¥1.39bn | ¥1.21bn | ¥1.38bn | ¥1.67bn |
| Total liabilities | ¥861.0m | ¥718.0m | ¥841.5m | ¥1.13bn | ¥1.21bn |
| Debt | ¥395.0m | ¥277.1m | ¥538.2m | ¥770.2m | ¥866.0m |
| Shareholders' equity | ¥1.75bn | ¥1.50bn | ¥1.33bn | ¥1.21bn | ¥1.16bn |
| Shares outstanding | 3m | 3m | 3m | 3m | 3m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Cash from operations | ¥164.5m | ¥389.7m | ¥184.5m | ¥132.0m | ¥218.6m |
| Capital spending | −¥7.4m | −¥5.4m | −¥172.2m | −¥1.2m | −¥22.0m |
| Free cash flow | ¥157.1m | ¥384.3m | ¥12.2m | ¥130.8m | ¥196.6m |
| Dividends paid | −¥134.7m | −¥122.7m | −¥114.8m | −¥112.9m | −¥119.4m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.41bn | ¥978.4m | ¥915.9m | ¥880.1m | ¥804.0m | ¥818.8m | ¥753.7m | ¥671.8m |
| Gross profit | ¥726.0m | ¥459.9m | ¥395.8m | ¥363.0m | ¥370.6m | ¥388.4m | ¥359.4m | ¥276.6m |
| Operating income | ¥337.3m | ¥158.6m | ¥84.8m | ¥22.7m | ¥57.6m | ¥133.9m | ¥78.1m | ¥36.0m |
| Net income | ¥179.5m | ¥100.5m | ¥56.2m | ¥22.6m | ¥58.8m | ¥80.0m | ¥125.2m | ¥49.9m |
| Diluted earnings per share | 57.18 | 32.02 | 18.28 | 7.35 | 19.12 | 26.02 | 41.65 | 16.60 |
| Total assets | ¥3.41bn | ¥2.55bn | ¥2.69bn | ¥2.18bn | ¥2.07bn | ¥2.06bn | ¥2.29bn | ¥2.12bn |
| Cash and short-term investments | ¥1.87bn | ¥1.32bn | ¥1.47bn | ¥1.31bn | ¥1.17bn | ¥1.14bn | ¥1.39bn | ¥1.15bn |
| Debt | ¥509.2m | ¥112.5m | ¥395.0m | ¥99.5m | ¥126.0m | ¥154.2m | ¥222.9m | ¥251.4m |
| Shareholders' equity | ¥1.93bn | ¥1.70bn | ¥1.75bn | ¥1.55bn | ¥1.52bn | ¥1.45bn | ¥1.50bn | ¥1.37bn |
Financial ratios
Data as of 20 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Gross margin | 44.4% | 45.5% | 46.4% | 46.7% | 42.4% |
| Operating margin | 8.7% | 9.9% | 9.9% | 7.1% | 5.7% |
| Net margin | 6.4% | 10.2% | 5.0% | 5.4% | 5.3% |
| Return on equity | 12.4% | 20.1% | 10.3% | 11.8% | 10.5% |
| Return on assets | 8.1% | 13.2% | 6.1% | 6.0% | 5.1% |
| Free cash flow yield | 4.0% | 9.6% | 4.6% | — | — |
| Revenue growth | 15.9% | 8.8% | 2.3% | 13.5% | — |
| Earnings growth | -27.9% | 120.5% | -4.4% | 16.7% | — |
| Current ratio | 3.38x | 2.74x | 2.65x | 2.47x | 2.60x |
| Debt to equity | 0.23x | 0.18x | 0.40x | 0.63x | 0.74x |
| Equity ratio | 65.2% | 65.7% | 59.7% | 50.9% | 48.5% |
| Interest coverage | 153.71x | 105.35x | 66.20x | 44.94x | 23.47x |
| Buybacks as a share of market value | -2.3% | -0.4% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 8.9% | — | — |
| Operating income | 16.6% | — | — |
| Net income | 15.0% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 44.9% | 45.6% | — | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Price to earnings | 17.6 | 10.8 | 33.2 |
| Price to sales | 1.1 | 1.1 | 1.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 27 Dec 2024.
| FY2025 | FY2024 | |
|---|---|---|
| Paid in the year | 45.00 | 41.00 |
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.