T 
774
+1.31%
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
¥18.13bn
FY2016FY2025
Net income
¥110.0m
FY2016FY2025
Free cash flow
¥829.0m
FY2016FY2025
Shareholders' equity
¥1.80bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥18.13bn | ¥16.02bn | ¥14.56bn | ¥12.13bn | ¥11.45bn | ¥10.78bn | ¥10.05bn | ¥9.40bn | ¥6.68bn | ¥4.78bn |
| Gross profit | ¥2.97bn | ¥2.39bn | ¥2.18bn | ¥1.74bn | ¥1.80bn | ¥1.89bn | ¥1.59bn | ¥1.49bn | ¥1.02bn | ¥763.8m |
| Operating income | ¥632.0m | ¥196.0m | ¥187.0m | ¥154.0m | ¥467.9m | ¥612.3m | ¥485.7m | ¥340.5m | ¥156.3m | ¥83.3m |
| Net income | ¥110.0m | −¥466.0m | ¥100.0m | −¥27.0m | ¥237.0m | ¥339.1m | ¥287.3m | ¥163.2m | ¥96.6m | ¥49.4m |
| Diluted earnings per share | 24.08 | -102.00 | 21.86 | -5.93 | 48.67 | 72.65 | 61.73 | 36.18 | 21.15 | 10.81 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥10.43bn | ¥9.83bn | ¥9.53bn | ¥9.32bn | ¥7.29bn | ¥7.42bn | ¥6.15bn | ¥6.42bn | ¥5.22bn | ¥3.74bn |
| Cash and short-term investments | ¥2.52bn | ¥2.17bn | ¥1.93bn | ¥2.17bn | ¥1.79bn | ¥1.90bn | ¥1.80bn | ¥2.04bn | ¥1.18bn | ¥402.3m |
| Total liabilities | ¥8.62bn | ¥8.09bn | ¥7.28bn | ¥7.14bn | ¥4.96bn | ¥5.29bn | ¥4.33bn | ¥4.99bn | ¥4.57bn | ¥3.19bn |
| Debt | ¥5.57bn | ¥5.37bn | ¥4.77bn | ¥4.93bn | ¥3.38bn | ¥3.51bn | ¥2.77bn | ¥3.38bn | ¥3.52bn | ¥2.47bn |
| Shareholders' equity | ¥1.80bn | ¥1.74bn | ¥2.24bn | ¥2.18bn | ¥2.33bn | ¥2.13bn | ¥1.82bn | ¥1.44bn | ¥653.1m | ¥556.5m |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.04bn | ¥691.0m | ¥324.0m | ¥297.0m | ¥292.8m | ¥508.6m | ¥518.8m | ¥631.0m | ¥225.0m | ¥272.1m |
| Capital spending | −¥208.0m | −¥278.0m | −¥438.0m | −¥442.0m | −¥966.9m | −¥1.20bn | −¥376.3m | −¥1.11bn | −¥1.84bn | −¥1.87bn |
| Free cash flow | ¥829.0m | ¥413.0m | −¥114.0m | −¥145.0m | −¥674.1m | −¥689.9m | ¥142.5m | −¥479.5m | −¥1.61bn | −¥1.60bn |
| Dividends paid | −¥40.0m | −¥41.0m | −¥40.0m | −¥39.0m | −¥38.3m | −¥36.8m | −¥81.8m | −¥142.6m | −¥36.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.97bn | ¥4.58bn | ¥4.53bn | ¥4.48bn | ¥4.73bn | ¥4.39bn | ¥4.13bn | ¥3.91bn |
| Gross profit | ¥863.0m | ¥823.0m | ¥730.0m | ¥773.0m | ¥808.0m | ¥663.0m | ¥695.0m | ¥530.0m |
| Operating income | ¥138.0m | ¥225.0m | ¥118.0m | ¥226.0m | ¥163.0m | ¥125.0m | ¥168.0m | ¥28.0m |
| Net income | ¥51.0m | ¥102.0m | −¥143.0m | ¥119.0m | ¥88.0m | ¥46.0m | −¥394.0m | −¥16.0m |
| Diluted earnings per share | 11.16 | 22.33 | -31.30 | 26.05 | 19.26 | 10.07 | -86.24 | -3.50 |
| Cash from operations | — | — | ¥256.0m | ¥256.0m | — | — | — | — |
| Capital spending | — | — | −¥92.0m | −¥92.0m | — | — | — | — |
| Free cash flow | — | — | ¥164.0m | ¥164.0m | — | — | — | — |
| Total assets | ¥10.89bn | ¥11.16bn | ¥10.43bn | ¥10.33bn | ¥10.61bn | ¥11.09bn | ¥9.83bn | ¥9.76bn |
| Cash and short-term investments | ¥3.13bn | ¥2.73bn | ¥2.52bn | ¥2.03bn | ¥2.41bn | ¥2.47bn | ¥2.17bn | ¥1.63bn |
| Debt | ¥5.70bn | ¥3.75bn | ¥5.57bn | ¥2.53bn | ¥5.79bn | ¥3.79bn | ¥2.59bn | ¥2.47bn |
| Shareholders' equity | ¥1.91bn | ¥1.86bn | ¥1.80bn | ¥1.95bn | ¥1.83bn | ¥1.74bn | ¥1.74bn | ¥2.13bn |
Financial ratios
Data as of 19 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 16.4% | 14.9% | 15.0% | 14.4% | 15.7% | 17.5% |
| Operating margin | 3.5% | -1.4% | 1.4% | 1.3% | 3.6% | 5.4% |
| Net margin | 0.6% | -2.9% | 0.7% | -0.2% | 2.1% | 3.1% |
| Return on equity | 6.1% | -26.9% | 4.5% | -1.2% | 10.2% | 15.9% |
| Return on assets | 1.1% | -4.7% | 1.0% | -0.3% | 3.2% | 4.6% |
| Free cash flow yield | 34.3% | 26.7% | 20.9% | 20.4% | 32.5% | 46.0% |
| Revenue growth | 13.2% | 10.0% | 20.0% | 5.9% | 6.3% | 7.2% |
| Earnings growth | -123.6% | -566.0% | -470.4% | -111.4% | -30.1% | 18.0% |
| Current ratio | 0.94x | 0.90x | 0.99x | 1.07x | 1.32x | 1.34x |
| Debt to equity | 3.09x | 3.09x | 2.12x | 2.26x | 1.45x | 1.65x |
| Equity ratio | 17.3% | 17.7% | 23.5% | 23.4% | 32.0% | 28.7% |
| Interest coverage | 11.92x | -7.27x | 11.05x | 9.69x | 25.86x | 37.64x |
| Buybacks as a share of market value | -0.0% | 0.2% | -0.5% | 6.5% | -4.3% | -0.3% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 14.3% | 10.9% | — |
| Operating income | 60.1% | 0.6% | — |
| Net income | — | -20.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 15.7% | 15.3% | 15.6% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 38.7 | -4.5 | 23.7 | -84.3 | 12.3 | 18.1 | 13.8 | 17.1 |
| Price to sales | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.6 | 0.4 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 7 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Paid in the year | 19.00 | 9.00 | 9.00 | 8.40 | 8.20 | 8.00 |
- 3-for-1 split · 26 Jun 2019
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.