A 
1,471
+5.98%
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
¥28.10bn
FY2016FY2025
Net income
¥1.78bn
FY2016FY2025
Free cash flow
¥3.57bn
FY2016FY2025
Shareholders' equity
¥15.25bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥28.10bn | ¥26.57bn | ¥23.39bn | ¥13.59bn | ¥17.52bn | ¥21.24bn | ¥24.31bn | ¥12.43bn | ¥5.53bn | ¥4.00bn |
| Operating income | ¥3.53bn | ¥3.43bn | ¥2.72bn | ¥871.0m | ¥2.31bn | −¥1.62bn | ¥208.0m | ¥1.15bn | ¥748.0m | ¥621.8m |
| Net income | ¥1.78bn | ¥2.01bn | ¥1.27bn | ¥1.71bn | ¥2.37bn | −¥8.69bn | ¥732.0m | ¥855.0m | ¥702.0m | ¥340.3m |
| Diluted earnings per share | 79.31 | 89.95 | 56.60 | 75.94 | 104.39 | -400.05 | 36.27 | 47.87 | 39.25 | 19.53 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥32.15bn | ¥29.58bn | ¥30.59bn | ¥24.14bn | ¥21.37bn | ¥21.94bn | ¥31.25bn | ¥24.94bn | ¥7.80bn | ¥4.84bn |
| Cash and short-term investments | ¥12.11bn | ¥9.65bn | ¥12.45bn | ¥8.95bn | ¥8.77bn | ¥7.04bn | ¥9.00bn | ¥5.32bn | ¥2.08bn | ¥2.36bn |
| Total liabilities | ¥15.63bn | ¥14.84bn | ¥17.29bn | ¥14.22bn | ¥13.23bn | ¥19.40bn | ¥21.15bn | ¥19.45bn | ¥4.41bn | ¥2.47bn |
| Debt | ¥4.43bn | ¥4.32bn | ¥5.65bn | ¥7.53bn | ¥9.67bn | ¥14.32bn | ¥12.63bn | ¥10.81bn | ¥1.40bn | ¥332.0m |
| Shareholders' equity | ¥15.25bn | ¥13.73bn | ¥12.34bn | ¥9.19bn | ¥7.47bn | ¥1.98bn | ¥9.72bn | ¥5.10bn | ¥2.99bn | ¥2.28bn |
| Shares outstanding | 22m | 22m | 22m | 23m | 23m | 22m | 20m | 18m | 18m | 17m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥3.73bn | ¥1.92bn | ¥4.12bn | ¥2.81bn | ¥3.63bn | −¥559.0m | ¥586.0m | ¥1.38bn | ¥1.22bn | ¥604.6m |
| Capital spending | −¥156.0m | −¥166.0m | −¥907.0m | −¥688.0m | −¥564.0m | −¥820.0m | −¥267.0m | −¥145.0m | −¥294.0m | −¥29.1m |
| Free cash flow | ¥3.57bn | ¥1.75bn | ¥3.21bn | ¥2.12bn | ¥3.07bn | −¥1.38bn | ¥319.0m | ¥1.23bn | ¥925.0m | ¥575.5m |
| Dividends paid | −¥223.0m | −¥223.0m | −¥221.0m | −¥220.0m | −¥203.0m | −¥197.0m | −¥176.0m | −¥118.0m | −¥118.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.39bn | ¥9.72bn | ¥8.02bn | ¥8.08bn | ¥6.93bn | ¥6.74bn | ¥6.36bn | ¥8.10bn |
| Operating income | ¥756.0m | ¥1.26bn | ¥856.0m | ¥1.13bn | ¥992.0m | ¥777.0m | ¥639.0m | ¥1.02bn |
| Net income | ¥317.0m | ¥809.0m | ¥1.06bn | ¥158.0m | ¥717.0m | ¥517.0m | ¥389.0m | −¥425.0m |
| Diluted earnings per share | 14.10 | 35.98 | 47.14 | 7.04 | 31.95 | 23.04 | 17.37 | -18.98 |
| Cash from operations | ¥706.0m | ¥1.87bn | ¥146.0m | ¥713.0m | ¥1.12bn | ¥1.40bn | ¥487.0m | ¥264.0m |
| Capital spending | −¥22.0m | −¥1.87bn | −¥146.0m | −¥32.0m | −¥65.0m | −¥1.40bn | −¥487.0m | −¥21.0m |
| Free cash flow | ¥684.0m | ¥0 | ¥0 | ¥681.0m | ¥1.06bn | ¥0 | ¥0 | ¥243.0m |
| Total assets | ¥40.18bn | ¥40.81bn | ¥35.98bn | ¥32.15bn | ¥31.53bn | ¥29.49bn | ¥27.98bn | ¥29.58bn |
| Cash and short-term investments | ¥13.23bn | ¥14.10bn | ¥12.48bn | ¥12.11bn | ¥11.18bn | ¥10.50bn | ¥9.30bn | ¥9.65bn |
| Debt | ¥2.95bn | ¥5.32bn | ¥2.66bn | ¥3.39bn | ¥1.66bn | ¥3.10bn | ¥1.72bn | ¥1.71bn |
| Shareholders' equity | ¥16.87bn | ¥17.09bn | ¥16.00bn | ¥15.25bn | ¥15.03bn | ¥14.18bn | ¥13.75bn | ¥13.73bn |
Financial ratios
Data as of 29 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating margin | 12.6% | 12.9% | 11.6% | 6.4% | 13.2% | -7.6% |
| Net margin | 6.3% | 7.6% | 5.4% | 12.6% | 13.5% | -40.9% |
| Return on equity | 11.7% | 14.7% | 10.3% | 18.6% | 31.7% | -438.3% |
| Return on assets | 5.5% | 6.8% | 4.2% | 7.1% | 11.1% | -39.6% |
| Free cash flow yield | 12.7% | 6.9% | 16.4% | 11.4% | 13.6% | 0.9% |
| Revenue growth | 5.8% | 13.6% | 72.1% | -22.5% | -17.5% | -12.6% |
| Earnings growth | -11.6% | 58.2% | -25.6% | -27.8% | -127.3% | -1287.4% |
| Current ratio | 1.92x | 1.84x | 1.86x | 1.90x | 1.74x | 1.31x |
| Debt to equity | 0.22x | 0.24x | 0.36x | 0.67x | 1.04x | 5.77x |
| Equity ratio | 47.4% | 46.4% | 40.3% | 38.1% | 35.0% | 9.0% |
| Interest coverage | 34.59x | 6.59x | 32.36x | 7.99x | 16.23x | -9.29x |
| Buybacks as a share of market value | -0.2% | 0.4% | 0.2% | 0.8% | -4.6% | -7.6% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 27.4% | 5.8% | 26.1% |
| Operating income | 59.4% | — | 27.5% |
| Net income | 1.3% | — | 26.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 12.7% | 11.5% | 8.6% | 8.0% |
| Net margin | 6.9% | 7.4% | 0.4% | 1.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 9.6 | 12.8 | 32.7 | 32.2 | 29.4 | -3.1 | 55.0 | 38.3 | 58.3 | 110.8 |
| Price to sales | 0.6 | 1.0 | 1.8 | 4.0 | 4.0 | 1.3 | 1.7 | 2.6 | 7.4 | 9.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 9 years. Last went ex-dividend on 29 Sept 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
- 3-for-1 split · 27 Jul 2016
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.