M 
514
+0.78%
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
¥2.58bn
FY2017FY2026
Net income
¥173.1m
FY2017FY2026
Free cash flow
¥404.8m
FY2017FY2026
Shareholders' equity
¥2.96bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.58bn | ¥2.55bn | ¥2.39bn | ¥2.21bn | ¥1.93bn | ¥1.31bn | ¥2.76bn | ¥2.86bn | ¥2.81bn | ¥2.64bn |
| Gross profit | ¥866.6m | ¥800.7m | ¥800.2m | ¥884.7m | ¥754.8m | ¥222.9m | ¥1.09bn | ¥1.25bn | ¥1.21bn | ¥1.13bn |
| Operating income | ¥229.6m | ¥149.1m | ¥179.7m | ¥325.6m | ¥316.6m | −¥426.5m | ¥344.0m | ¥563.6m | ¥553.1m | ¥508.1m |
| Net income | ¥173.1m | −¥276.1m | ¥114.4m | ¥219.7m | ¥206.5m | −¥244.6m | ¥243.5m | ¥391.5m | ¥366.6m | ¥339.5m |
| Diluted earnings per share | 38.43 | -62.95 | 28.36 | 53.86 | 47.42 | -55.49 | 55.65 | 86.63 | 75.69 | 70.39 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.70bn | ¥3.38bn | ¥3.55bn | ¥3.73bn | ¥3.90bn | ¥3.85bn | ¥3.81bn | ¥4.10bn | ¥3.77bn | ¥3.92bn |
| Cash and short-term investments | ¥1.03bn | ¥578.9m | ¥329.7m | ¥666.2m | ¥1.07bn | ¥873.6m | ¥532.1m | ¥814.7m | ¥627.3m | ¥1.02bn |
| Total liabilities | ¥789.3m | ¥826.4m | ¥724.0m | ¥770.4m | ¥1.03bn | ¥1.13bn | ¥710.4m | ¥779.2m | ¥785.9m | ¥900.8m |
| Debt | ¥186.3m | ¥208.2m | ¥186.5m | ¥129.1m | ¥268.1m | ¥473.8m | ¥115.4m | ¥75.0m | ¥170.1m | ¥307.2m |
| Shareholders' equity | ¥2.96bn | ¥2.59bn | ¥2.86bn | ¥2.99bn | ¥2.89bn | ¥2.75bn | ¥3.13bn | ¥3.34bn | ¥3.00bn | ¥3.02bn |
| Shares outstanding | 5m | 4m | 4m | 4m | 4m | 4m | 4m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥405.7m | ¥406.8m | ¥13.1m | ¥6.4m | ¥516.7m | ¥207.6m | ¥355.0m | ¥411.2m | ¥170.8m | ¥254.4m |
| Capital spending | −¥953,000 | −¥5.9m | −¥155.5m | −¥71.8m | −¥52.1m | −¥47.2m | −¥13.0m | −¥66.5m | −¥21.3m | −¥15.2m |
| Free cash flow | ¥404.8m | ¥400.9m | −¥142.4m | −¥65.3m | ¥464.6m | ¥160.4m | ¥342.0m | ¥344.7m | ¥149.4m | ¥239.3m |
| Dividends paid | — | — | −¥74.1m | −¥69.4m | −¥69.4m | −¥122.3m | −¥84.0m | −¥81.0m | −¥500.0m | −¥500.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Nov 2025 | Sept 2025 | Aug 2025 | Jun 2025 | May 2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥791.7m | ¥515.0m | ¥689.6m | ¥652.3m | ¥652.3m | ¥747.0m | ¥747.0m | ¥496.0m |
| Gross profit | ¥343.6m | ¥134.5m | ¥271.2m | ¥209.0m | ¥209.0m | ¥290.1m | ¥291.0m | ¥96.3m |
| Operating income | ¥190.4m | −¥32.6m | ¥110.8m | ¥67.0m | ¥57.5m | ¥141.2m | ¥136.9m | −¥72.3m |
| Net income | ¥117.0m | −¥20.3m | ¥77.4m | ¥43.5m | ¥43.5m | ¥95.0m | ¥95.0m | −¥42.7m |
| Diluted earnings per share | 25.97 | -4.51 | 17.64 | 9.99 | 9.91 | 22.30 | 21.65 | -10.40 |
| Cash from operations | ¥6.0m | ¥40.0m | ¥123.0m | — | ¥141.0m | — | ¥42.0m | — |
| Capital spending | — | — | — | — | — | — | −¥1.0m | — |
| Free cash flow | — | — | — | — | — | — | ¥41.0m | — |
| Total assets | ¥3.77bn | ¥3.59bn | ¥3.70bn | ¥3.61bn | ¥3.61bn | ¥3.50bn | ¥3.50bn | ¥3.38bn |
| Cash and short-term investments | ¥1.00bn | ¥1.00bn | ¥1.03bn | ¥906.2m | ¥905.7m | ¥732.0m | ¥731.5m | ¥706.4m |
| Debt | ¥164.8m | ¥147.2m | ¥182.8m | ¥9.8m | ¥153.6m | ¥14.5m | ¥175.0m | ¥21.8m |
| Shareholders' equity | ¥3.06bn | ¥2.94bn | ¥2.96bn | ¥2.88bn | ¥2.88bn | ¥2.74bn | ¥2.74bn | ¥2.64bn |
Financial ratios
Data as of 30 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 33.5% | 31.4% | 33.5% | 40.0% | 39.0% | 17.0% |
| Operating margin | 8.9% | -9.3% | 7.5% | 14.7% | 16.4% | -23.3% |
| Net margin | 6.7% | -10.8% | 4.8% | 9.9% | 10.7% | -18.7% |
| Return on equity | 5.9% | -10.7% | 4.0% | 7.3% | 7.1% | -8.9% |
| Return on assets | 4.7% | -8.2% | 3.2% | 5.9% | 5.3% | -6.3% |
| Free cash flow yield | 17.0% | 17.7% | 7.9% | 3.6% | 24.6% | 10.9% |
| Revenue growth | 1.3% | 6.7% | 8.0% | 14.4% | 47.8% | -52.6% |
| Earnings growth | -162.7% | -341.4% | -47.9% | 6.4% | -184.4% | -200.4% |
| Current ratio | 1.86x | 1.40x | 1.35x | 1.68x | 1.52x | 1.57x |
| Debt to equity | 0.06x | 0.07x | 0.06x | 0.03x | 0.09x | 0.16x |
| Equity ratio | 79.8% | 76.6% | 80.6% | 80.2% | 74.2% | 71.4% |
| Interest coverage | 88.59x | -114.81x | 168.27x | 202.25x | 89.42x | -114.52x |
| Buybacks as a share of market value | -2.7% | -8.8% | 1.1% | 6.3% | 1.2% | -0.7% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 5.3% | 14.6% | 0.6% |
| Operating income | -11.0% | — | -7.5% |
| Net income | -7.6% | — | -5.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 32.5% | 34.4% | 33.3% | 38.1% |
| Operating margin | 7.4% | 9.1% | 6.0% | 12.2% |
| Net margin | -2.0% | 2.4% | 1.5% | 7.0% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 13.2 | -6.7 | 14.7 | 13.2 | 12.8 | -15.0 | 10.7 | 11.7 | 13.1 | 17.1 |
| Price to sales | 0.9 | 0.7 | 0.7 | 1.3 | 1.4 | 2.8 | 0.9 | 1.6 | 1.7 | 2.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Feb 2024.
| FY2024 | FY2023 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|
| Paid in the year | 27.00 | 16.00 | 27.75 | 18.00 | 17.50 |
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.