I 
788
+0.25%
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
¥5.95bn
FY2017FY2026
Net income
¥311.2m
FY2017FY2026
Free cash flow
¥132.0m
FY2017FY2026
Shareholders' equity
¥4.92bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.95bn | ¥6.08bn | ¥6.13bn | ¥6.07bn | ¥5.57bn | ¥5.41bn | ¥5.27bn | ¥5.19bn | ¥4.72bn | ¥4.40bn |
| Gross profit | ¥2.57bn | ¥2.76bn | ¥2.75bn | ¥2.71bn | ¥2.53bn | ¥2.45bn | ¥2.34bn | ¥2.31bn | ¥2.25bn | ¥1.95bn |
| Operating income | ¥240.6m | ¥463.5m | ¥523.8m | ¥568.9m | ¥620.1m | ¥429.8m | ¥308.5m | ¥310.6m | ¥256.9m | ¥87.2m |
| Net income | ¥311.2m | ¥308.0m | ¥163.2m | ¥280.2m | ¥450.8m | ¥464.6m | ¥104.1m | ¥194.2m | ¥50.1m | −¥437.6m |
| Diluted earnings per share | 63.79 | 62.75 | 32.90 | 57.18 | 90.10 | 93.69 | 20.63 | 38.03 | 10.05 | -89.31 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥6.36bn | ¥6.25bn | ¥6.27bn | ¥5.66bn | ¥5.18bn | ¥4.74bn | ¥3.98bn | ¥3.25bn | ¥3.40bn | ¥3.72bn |
| Cash and short-term investments | ¥3.10bn | ¥3.60bn | ¥3.61bn | ¥2.84bn | ¥2.91bn | ¥2.93bn | ¥2.03bn | ¥1.53bn | ¥1.87bn | ¥1.80bn |
| Total liabilities | ¥1.34bn | ¥1.61bn | ¥2.00bn | ¥1.49bn | ¥1.35bn | ¥1.29bn | ¥1.01bn | ¥890.8m | ¥841.5m | ¥1.11bn |
| Debt | ¥329.7m | ¥546.4m | ¥819.6m | ¥508.6m | ¥316.1m | ¥382.4m | ¥177.1m | ¥161.2m | ¥144.4m | ¥118.6m |
| Shareholders' equity | ¥4.92bn | ¥4.56bn | ¥4.20bn | ¥4.06bn | ¥3.76bn | ¥3.39bn | ¥2.90bn | ¥2.30bn | ¥2.51bn | ¥2.54bn |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥153.4m | ¥491.6m | ¥827.0m | ¥353.7m | ¥646.6m | ¥375.8m | ¥361.0m | ¥304.3m | ¥349.9m | ¥250.6m |
| Capital spending | −¥21.4m | −¥30.4m | −¥21.2m | −¥23.0m | −¥10.6m | −¥39.8m | −¥25.7m | −¥18.6m | −¥9.4m | −¥6.9m |
| Free cash flow | ¥132.0m | ¥461.2m | ¥805.8m | ¥330.6m | ¥636.1m | ¥336.0m | ¥335.3m | ¥285.7m | ¥340.5m | ¥243.6m |
| Dividends paid | −¥104.7m | −¥67.2m | −¥57.4m | — | — | — | — | — | −¥17.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.40bn | ¥1.55bn | ¥1.57bn | ¥1.43bn | ¥1.31bn | ¥1.70bn | ¥1.58bn | ¥1.50bn |
| Gross profit | ¥564.0m | ¥655.4m | ¥713.8m | ¥635.1m | ¥559.6m | ¥752.1m | ¥732.1m | ¥712.2m |
| Operating income | −¥80.4m | ¥100.6m | ¥140.6m | ¥79.9m | −¥77.8m | ¥198.0m | ¥171.3m | ¥168.4m |
| Net income | −¥78.2m | ¥49.0m | ¥101.6m | ¥238.8m | −¥61.9m | ¥166.1m | ¥112.4m | ¥91.4m |
| Diluted earnings per share | -16.03 | 10.05 | 20.70 | 48.66 | -12.61 | 33.83 | 22.66 | 18.44 |
| Cash from operations | — | — | ¥21.0m | — | — | — | — | — |
| Capital spending | — | — | −¥32.0m | — | — | — | — | — |
| Free cash flow | — | — | −¥11.0m | — | — | — | — | — |
| Total assets | ¥6.36bn | ¥6.42bn | ¥6.36bn | ¥6.19bn | ¥6.25bn | ¥6.51bn | ¥6.26bn | ¥5.99bn |
| Cash and short-term investments | ¥3.10bn | ¥3.10bn | ¥3.30bn | ¥3.30bn | ¥3.60bn | ¥3.46bn | ¥3.38bn | ¥3.33bn |
| Debt | ¥120.3m | ¥122.5m | ¥428.2m | ¥189.1m | ¥509.4m | ¥237.7m | ¥614.9m | ¥249.3m |
| Shareholders' equity | ¥4.92bn | ¥5.06bn | ¥4.86bn | ¥4.65bn | ¥4.56bn | ¥4.67bn | ¥4.34bn | ¥4.18bn |
Financial ratios
Data as of 18 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 43.1% | 45.3% | 44.9% | 44.7% | 45.3% | 45.2% |
| Operating margin | 4.0% | 8.8% | 5.7% | 8.2% | 11.5% | 10.9% |
| Net margin | 5.2% | 5.1% | 2.7% | 4.6% | 8.1% | 8.6% |
| Return on equity | 6.3% | 6.8% | 3.9% | 6.9% | 12.0% | 13.7% |
| Return on assets | 4.9% | 4.9% | 2.6% | 4.9% | 8.7% | 9.8% |
| Free cash flow yield | 3.8% | 12.2% | 20.3% | 8.8% | 15.8% | 9.2% |
| Revenue growth | -2.2% | -0.7% | 0.9% | 8.9% | 3.1% | 2.7% |
| Earnings growth | 1.1% | 88.8% | -41.8% | -37.8% | -3.0% | 346.5% |
| Current ratio | 4.23x | 3.90x | 3.52x | 3.84x | 3.83x | 4.25x |
| Debt to equity | 0.02x | 0.11x | 0.18x | 0.11x | 0.08x | 0.11x |
| Equity ratio | 77.4% | 72.9% | 67.0% | 71.7% | 72.6% | 71.5% |
| Interest coverage | 50.58x | 91.59x | 122.22x | 223.22x | 405.51x | 568.56x |
| Buybacks as a share of market value | 0.6% | 1.0% | -1.2% | 2.1% | -0.9% | 1.7% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -0.7% | 1.9% | 2.8% |
| Operating income | -24.9% | -11.0% | -2.4% |
| Net income | 3.6% | -7.7% | 8.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 44.2% | 44.5% | 44.8% | 45.2% |
| Operating margin | 5.8% | 7.4% | 8.1% | 6.9% |
| Net margin | 5.1% | 4.4% | 5.6% | 3.4% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 12.4 | 14.7 | 21.9 | 12.4 | 9.9 | 8.4 | 39.4 | 26.4 | 52.8 | -10.3 |
| Price to sales | 0.7 | 0.8 | 0.6 | 0.6 | 0.8 | 0.7 | 0.8 | 1.0 | 0.6 | 1.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 27 Jun 2025.
| FY2025 | FY2024 | |
|---|---|---|
| Paid in the year | 20.00 | 12.00 |
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.