O 
2,067
+4.24%
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
¥15.77bn
FY2016FY2025
Net income
¥816.8m
FY2016FY2025
Free cash flow
¥961.8m
FY2016FY2025
Shareholders' equity
¥6.50bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥15.77bn | ¥14.04bn | ¥12.11bn | ¥10.38bn | ¥16.64bn | ¥11.83bn | ¥9.34bn | ¥7.26bn | ¥5.90bn | ¥4.92bn |
| Operating income | ¥1.39bn | ¥822.1m | ¥772.9m | ¥1.35bn | ¥1.26bn | ¥686.3m | ¥527.9m | ¥474.1m | ¥364.6m | ¥303.4m |
| Net income | ¥816.8m | ¥331.8m | ¥474.2m | ¥853.7m | ¥757.2m | ¥435.6m | ¥274.8m | ¥326.7m | ¥241.2m | ¥199.0m |
| Diluted earnings per share | 86.43 | 34.10 | 47.92 | 85.49 | 77.10 | 44.38 | 28.02 | 33.35 | 24.82 | 23.63 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥16.16bn | ¥12.82bn | ¥12.71bn | ¥11.41bn | ¥10.56bn | ¥4.69bn | ¥3.82bn | ¥2.71bn | ¥2.17bn | ¥1.58bn |
| Cash and short-term investments | ¥3.54bn | ¥3.30bn | ¥3.28bn | ¥3.07bn | ¥4.96bn | ¥1.41bn | ¥689.1m | ¥534.0m | ¥365.0m | ¥466.0m |
| Total liabilities | ¥9.15bn | ¥6.70bn | ¥6.68bn | ¥5.67bn | ¥5.62bn | ¥2.80bn | ¥2.47bn | ¥1.60bn | ¥1.39bn | ¥1.04bn |
| Debt | ¥5.29bn | ¥2.88bn | ¥3.01bn | ¥1.71bn | ¥1.53bn | ¥791.2m | ¥659.8m | ¥238.6m | ¥191.9m | ¥93.6m |
| Shareholders' equity | ¥6.50bn | ¥5.68bn | ¥5.63bn | ¥5.33bn | ¥4.47bn | ¥1.85bn | ¥1.35bn | ¥1.11bn | ¥781.7m | ¥539.7m |
| Shares outstanding | 9m | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 8m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.04bn | ¥1.12bn | ¥1.00bn | −¥484.5m | ¥1.11bn | ¥660.5m | ¥373.0m | ¥631.8m | ¥145.4m | ¥258.3m |
| Capital spending | −¥75.2m | −¥28.8m | −¥31.2m | −¥49.2m | −¥5.7m | −¥72.7m | −¥747,000 | −¥773,000 | −¥33.0m | −¥10.7m |
| Free cash flow | ¥961.8m | ¥1.09bn | ¥972.4m | −¥533.7m | ¥1.11bn | ¥587.8m | ¥372.2m | ¥631.1m | ¥112.4m | ¥247.6m |
| Dividends paid | −¥107.0m | −¥98.2m | −¥88.2m | −¥78.4m | −¥68.3m | −¥54.8m | −¥43.1m | −¥80.0m | −¥43.0m | −¥43.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.76bn | ¥4.04bn | ¥4.02bn | ¥3.99bn | ¥3.71bn | ¥4.08bn | ¥3.89bn | ¥3.42bn |
| Operating income | ¥279.6m | ¥585.0m | ¥364.3m | ¥560.9m | −¥16.3m | ¥336.8m | ¥192.1m | ¥114.1m |
| Net income | ¥152.6m | ¥363.0m | ¥199.0m | ¥357.9m | −¥42.8m | ¥143.8m | ¥35.9m | ¥46.8m |
| Diluted earnings per share | 16.34 | 38.86 | 21.05 | 37.87 | -4.53 | 15.22 | 3.69 | 4.81 |
| Cash from operations | ¥429.0m | — | ¥306.0m | ¥307.0m | ¥210.0m | ¥211.0m | — | — |
| Capital spending | −¥1.0m | — | −¥4.0m | −¥5.0m | −¥32.0m | −¥32.0m | — | — |
| Free cash flow | ¥428.0m | — | ¥302.0m | ¥302.0m | ¥178.0m | ¥179.0m | — | — |
| Total assets | ¥18.32bn | ¥16.35bn | ¥16.16bn | ¥16.16bn | ¥13.56bn | ¥14.11bn | ¥12.82bn | ¥12.84bn |
| Cash and short-term investments | ¥4.25bn | ¥3.49bn | ¥3.54bn | ¥3.54bn | ¥3.51bn | ¥3.09bn | ¥3.30bn | ¥3.13bn |
| Debt | ¥5.89bn | ¥2.01bn | ¥3.74bn | ¥1.87bn | ¥3.98bn | ¥1.70bn | ¥1.04bn | ¥1.07bn |
| Shareholders' equity | ¥6.72bn | ¥6.58bn | ¥6.50bn | ¥6.50bn | ¥5.60bn | ¥5.69bn | ¥5.68bn | ¥5.74bn |
Financial ratios
Data as of 4 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating margin | 8.8% | 5.9% | 6.4% | 13.0% | 7.6% | 5.8% |
| Net margin | 5.2% | 2.4% | 3.9% | 8.2% | 4.6% | 3.7% |
| Return on equity | 12.6% | 5.8% | 8.4% | 16.0% | 16.9% | 23.5% |
| Return on assets | 5.1% | 2.6% | 3.7% | 7.5% | 7.2% | 9.3% |
| Free cash flow yield | 5.7% | 5.7% | 5.0% | -2.1% | 5.5% | 3.6% |
| Revenue growth | 12.3% | 15.9% | 16.7% | -37.6% | 40.7% | 26.6% |
| Earnings growth | 146.2% | -30.0% | -44.5% | 12.7% | 73.8% | 58.5% |
| Current ratio | 1.39x | 1.52x | 1.62x | 1.66x | 1.84x | 1.50x |
| Debt to equity | 0.57x | 0.51x | 0.53x | 0.32x | 0.34x | 0.43x |
| Equity ratio | 40.2% | 44.3% | 44.3% | 46.7% | 42.3% | 39.5% |
| Interest coverage | 21.73x | 33.96x | 41.35x | 339.97x | 477.46x | 223.33x |
| Buybacks as a share of market value | 2.9% | 1.7% | 0.9% | -1.7% | -0.1% | -0.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.0% | 5.9% | 15.9% |
| Operating income | 1.0% | 15.1% | 33.0% |
| Net income | -1.5% | 13.4% | 35.1% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 7.4% | 8.3% | 7.8% | 7.2% |
| Net margin | 3.9% | 4.7% | 4.5% | 4.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 12.9 | 23.1 | 23.3 | 20.8 | 44.4 | 48.4 | 43.3 | 25.1 | 42.5 | 27.5 |
| Price to sales | 0.7 | 0.5 | 0.9 | 1.7 | 2.0 | 1.8 | 1.3 | 1.1 | 1.7 | 1.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 23.00 | 10.00 | 9.00 | 8.00 | 7.00 | 4.00 | 3.00 |
- 2-for-1 split · 29 Aug 2018
- 2-for-1 split · 28 Nov 2017
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.