K 
382
-0.26%
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
¥9.57bn
FY2016FY2025
Net income
¥172.7m
FY2016FY2025
Free cash flow
¥347.1m
FY2016FY2025
Shareholders' equity
¥3.07bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.57bn | ¥9.78bn | ¥9.89bn | ¥9.66bn | ¥9.17bn | ¥8.01bn | ¥9.16bn | ¥9.01bn | ¥8.89bn | ¥8.69bn |
| Gross profit | ¥3.07bn | ¥2.93bn | ¥3.08bn | ¥2.91bn | ¥2.83bn | ¥2.47bn | ¥2.70bn | ¥2.79bn | ¥2.72bn | ¥2.51bn |
| Research and development | — | ¥247.0m | ¥231.0m | ¥221.0m | ¥209.0m | ¥191.4m | ¥189.7m | — | — | — |
| Operating income | ¥267.5m | ¥145.2m | ¥314.1m | ¥206.5m | ¥280.2m | ¥120.4m | ¥249.0m | ¥423.5m | ¥431.8m | ¥328.1m |
| Net income | ¥172.7m | ¥76.3m | ¥102.3m | ¥143.4m | ¥189.5m | ¥67.7m | ¥144.7m | ¥303.3m | ¥244.6m | ¥174.6m |
| Diluted earnings per share | 33.25 | 14.15 | 18.98 | 26.60 | 36.30 | 12.96 | 27.71 | 71.40 | 57.76 | 41.24 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥9.80bn | ¥10.12bn | ¥10.58bn | ¥10.43bn | ¥8.63bn | ¥7.59bn | ¥8.02bn | ¥7.96bn | ¥7.51bn | ¥7.59bn |
| Cash and short-term investments | ¥1.31bn | ¥1.48bn | ¥1.20bn | ¥1.50bn | ¥1.56bn | ¥1.43bn | ¥1.41bn | ¥1.56bn | ¥1.35bn | ¥1.53bn |
| Total liabilities | ¥6.73bn | ¥7.19bn | ¥7.66bn | ¥7.59bn | ¥5.84bn | ¥4.92bn | ¥5.33bn | ¥5.39bn | ¥5.60bn | ¥5.93bn |
| Debt | ¥3.87bn | ¥4.14bn | ¥4.36bn | ¥3.87bn | ¥3.04bn | ¥2.38bn | ¥2.36bn | ¥2.31bn | ¥2.56bn | ¥2.92bn |
| Shareholders' equity | ¥3.07bn | ¥2.93bn | ¥2.92bn | ¥2.84bn | ¥2.78bn | ¥2.67bn | ¥2.70bn | ¥2.57bn | ¥1.91bn | ¥1.65bn |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 4m | 4m | 4m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥397.0m | ¥705.6m | −¥162.3m | ¥263.1m | ¥460.8m | ¥124.1m | −¥64.3m | ¥341.1m | ¥431.8m | ¥556.9m |
| Capital spending | −¥50.0m | −¥133.3m | −¥499.6m | −¥1.08bn | −¥585.3m | −¥60.7m | −¥76.5m | −¥210.9m | −¥181.9m | −¥93.6m |
| Free cash flow | ¥347.1m | ¥572.3m | −¥661.9m | −¥819.9m | −¥124.6m | ¥63.3m | −¥140.8m | ¥130.3m | ¥249.9m | ¥463.3m |
| Dividends paid | −¥53.9m | −¥53.9m | −¥53.9m | −¥53.9m | −¥53.9m | −¥53.9m | −¥52.4m | −¥21.2m | −¥21.2m | −¥21.2m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.29bn | ¥3.00bn | ¥2.24bn | ¥2.46bn | ¥2.17bn | ¥2.79bn | ¥2.15bn | ¥2.66bn |
| Gross profit | ¥704.8m | ¥1.01bn | ¥688.5m | ¥781.4m | ¥667.4m | ¥937.2m | ¥683.0m | ¥768.0m |
| Operating income | −¥9.3m | ¥251.5m | ¥15.7m | ¥45.2m | −¥39.4m | ¥244.3m | ¥17.0m | ¥41.0m |
| Net income | −¥4.6m | ¥147.2m | −¥3.3m | ¥22.9m | −¥23.1m | ¥170.0m | ¥2.0m | ¥41.0m |
| Diluted earnings per share | -0.88 | 28.19 | -0.63 | 4.42 | -4.45 | 32.72 | 0.37 | 7.61 |
| Cash from operations | — | — | — | ¥397.0m | — | — | — | — |
| Capital spending | — | — | — | −¥49.0m | — | — | — | — |
| Free cash flow | — | — | — | ¥348.0m | — | — | — | — |
| Total assets | ¥9.53bn | ¥9.32bn | ¥9.62bn | ¥9.80bn | ¥9.89bn | ¥10.18bn | ¥9.90bn | ¥10.12bn |
| Cash and short-term investments | ¥1.31bn | ¥1.20bn | ¥1.18bn | ¥1.31bn | ¥1.50bn | ¥1.49bn | ¥1.27bn | ¥1.48bn |
| Debt | ¥2.31bn | ¥3.66bn | ¥2.03bn | ¥3.83bn | ¥2.15bn | ¥3.98bn | ¥2.16bn | ¥2.17bn |
| Shareholders' equity | ¥3.18bn | ¥3.17bn | ¥3.02bn | ¥3.07bn | ¥3.04bn | ¥3.06bn | ¥2.89bn | ¥2.93bn |
Financial ratios
Data as of 29 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 32.1% | 29.9% | 31.2% | 30.1% | 30.9% | 30.9% | — |
| Operating margin | 3.1% | 1.5% | 2.0% | 2.2% | 3.2% | 1.6% | — |
| Net margin | 1.8% | 0.8% | 1.0% | 1.5% | 2.1% | 0.8% | — |
| Return on equity | 5.6% | 2.6% | 3.5% | 5.0% | 6.8% | 2.5% | — |
| Return on assets | 1.8% | 0.8% | 1.0% | 1.4% | 2.2% | 0.9% | — |
| Free cash flow yield | 19.7% | 33.7% | -7.8% | 12.6% | 22.0% | 5.9% | — |
| Revenue growth | -2.2% | -1.1% | 2.4% | 5.3% | 14.5% | -12.5% | — |
| Earnings growth | 126.5% | -25.4% | -28.7% | -24.3% | 180.0% | -53.2% | — |
| Current ratio | 1.28x | 1.27x | 1.26x | 1.18x | 1.29x | 1.32x | — |
| Debt to equity | 1.25x | 1.41x | 1.49x | 1.35x | 1.08x | 0.88x | — |
| Equity ratio | 31.3% | 29.0% | 27.6% | 27.2% | 32.2% | 35.2% | — |
| Interest coverage | 6.88x | 5.22x | 8.11x | 10.14x | 13.84x | 6.39x | — |
| R&D as a share of sales | — | 2.5% | 2.3% | 2.3% | 2.3% | 2.4% | 2.1% |
| Buybacks as a share of market value | 3.6% | 0.0% | 0.0% | 0.1% | -0.1% | 0.0% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -0.3% | 3.6% | — |
| Operating income | 9.0% | 17.3% | — |
| Net income | 6.4% | 20.6% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 31.0% | 30.8% | 30.8% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 12.3 | 28.1 | 27.2 | 18.5 | 14.7 | 49.8 | 25.1 | 8.4 |
| Price to sales | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 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 |
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.