N 
822
+1.36%
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
¥9.93bn
FY2022FY2026
Net income
¥501.9m
FY2022FY2026
Free cash flow
¥837.0m
FY2022FY2026
Shareholders' equity
¥3.85bn
FY2022FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥9.93bn | ¥8.54bn | ¥7.67bn | ¥7.03bn | ¥6.42bn |
| Gross profit | ¥2.90bn | ¥2.00bn | ¥1.94bn | ¥1.82bn | ¥1.80bn |
| Operating income | ¥811.8m | ¥442.1m | ¥526.8m | ¥514.8m | ¥429.3m |
| Net income | ¥501.9m | ¥238.3m | ¥305.1m | ¥622.1m | ¥199.2m |
| Diluted earnings per share | 94.12 | 44.70 | 57.23 | 116.68 | 37.36 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Total assets | ¥10.00bn | ¥10.08bn | ¥9.73bn | ¥9.73bn | ¥9.53bn |
| Cash and short-term investments | ¥1.03bn | ¥859.5m | ¥1.03bn | ¥602.2m | ¥683.1m |
| Total liabilities | ¥6.14bn | ¥6.65bn | ¥6.46bn | ¥6.81bn | ¥7.05bn |
| Debt | ¥1.21bn | ¥1.72bn | ¥2.13bn | ¥2.45bn | ¥2.80bn |
| Shareholders' equity | ¥3.85bn | ¥3.43bn | ¥3.27bn | ¥2.91bn | ¥2.48bn |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Cash from operations | ¥838.9m | ¥427.6m | ¥827.3m | ¥374.1m | ¥697.0m |
| Capital spending | −¥1.9m | −¥90.5m | −¥14.1m | −¥8.5m | −¥2.0m |
| Free cash flow | ¥837.0m | ¥337.1m | ¥813.2m | ¥365.6m | ¥695.0m |
| Dividends paid | −¥80.0m | −¥79.8m | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.50bn | ¥2.56bn | ¥2.75bn | ¥2.34bn | ¥2.29bn | ¥2.37bn | ¥2.31bn | ¥1.97bn |
| Gross profit | ¥669.8m | ¥793.8m | ¥604.6m | ¥706.6m | ¥549.1m | ¥723.4m | ¥396.9m | ¥492.6m |
| Operating income | ¥213.7m | ¥250.5m | ¥169.8m | ¥272.3m | ¥119.2m | ¥290.1m | −¥7.1m | ¥102.8m |
| Net income | ¥127.7m | ¥167.7m | ¥99.0m | ¥167.6m | ¥67.6m | ¥173.2m | −¥16.8m | ¥56.3m |
| Diluted earnings per share | 23.94 | 31.45 | 18.56 | 31.43 | 12.67 | 32.48 | -3.16 | 10.55 |
| Total assets | ¥9.44bn | ¥10.00bn | ¥10.02bn | ¥9.84bn | ¥9.55bn | ¥10.08bn | ¥9.64bn | ¥9.75bn |
| Cash and short-term investments | ¥766.7m | ¥1.03bn | ¥1.08bn | ¥1.01bn | ¥691.6m | ¥859.5m | ¥892.4m | ¥991.3m |
| Debt | ¥1.15bn | ¥1.20bn | ¥1.30bn | ¥1.36bn | ¥1.06bn | ¥1.71bn | ¥1.06bn | ¥1.97bn |
| Shareholders' equity | ¥3.83bn | ¥3.85bn | ¥3.69bn | ¥3.59bn | ¥3.42bn | ¥3.43bn | ¥3.26bn | ¥3.27bn |
Financial ratios
Data as of 15 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Gross margin | 29.3% | 23.4% | 25.3% | 25.8% | 28.1% |
| Operating margin | 8.2% | 5.2% | 6.8% | 9.9% | 6.7% |
| Net margin | 5.1% | 2.8% | 4.0% | 8.9% | 3.1% |
| Return on equity | 13.0% | 7.0% | 9.3% | 21.4% | 8.0% |
| Return on assets | 5.0% | 2.4% | 3.1% | 6.4% | 2.1% |
| Free cash flow yield | 17.7% | 10.9% | 17.8% | 8.1% | — |
| Revenue growth | 16.2% | 11.3% | 9.2% | 9.5% | — |
| Earnings growth | 110.6% | -21.9% | -51.0% | 212.3% | — |
| Current ratio | 0.98x | 0.96x | 0.99x | 0.90x | 1.02x |
| Debt to equity | 0.31x | 0.50x | 0.65x | 0.84x | 1.11x |
| Equity ratio | 38.6% | 34.0% | 33.6% | 29.9% | 26.0% |
| Interest coverage | 53.01x | 32.37x | 41.96x | 46.89x | 10.73x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 12.2% | — | — |
| Operating income | 16.4% | — | — |
| Net income | -6.9% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 26.5% | 26.1% | — | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Price to earnings | 9.0 | 25.4 | 8.7 | 7.2 |
| Price to sales | 0.5 | 0.7 | 0.3 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | |
|---|---|---|
| Paid in the year | 39.00 | 15.00 |
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.