S 
2,529
+5.02%
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
¥14.52bn
FY2019FY2026
Net income
¥220.7m
FY2019FY2026
Free cash flow
−¥449.1m
FY2019FY2026
Shareholders' equity
¥6.15bn
FY2019FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥14.52bn | ¥13.66bn | ¥12.87bn | ¥11.86bn | ¥10.66bn | ¥9.11bn | ¥7.28bn | ¥5.33bn |
| Gross profit | ¥2.21bn | ¥1.92bn | ¥1.59bn | ¥1.25bn | ¥1.02bn | ¥844.1m | ¥856.1m | ¥726.7m |
| Operating income | ¥370.1m | ¥410.6m | ¥250.6m | ¥353.1m | ¥1.11bn | ¥874.8m | −¥323.3m | −¥132.7m |
| Net income | ¥220.7m | ¥151.6m | ¥132.3m | ¥188.1m | ¥686.3m | ¥548.0m | ¥1.18bn | ¥1.27bn |
| Diluted earnings per share | 68.52 | 47.00 | 41.25 | 57.76 | 211.19 | 172.76 | 361.60 | 404.00 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥16.70bn | ¥15.22bn | ¥14.16bn | ¥13.85bn | ¥14.66bn | ¥13.94bn | ¥11.53bn | ¥9.08bn |
| Cash and short-term investments | ¥5.72bn | ¥4.67bn | ¥3.59bn | ¥2.77bn | ¥3.15bn | ¥2.14bn | ¥1.53bn | ¥702.8m |
| Total liabilities | ¥10.55bn | ¥8.72bn | ¥7.84bn | ¥7.65bn | ¥8.65bn | ¥8.65bn | ¥6.80bn | ¥6.46bn |
| Debt | ¥6.59bn | ¥4.60bn | ¥4.04bn | ¥3.97bn | ¥5.19bn | ¥5.48bn | ¥4.14bn | ¥4.13bn |
| Shareholders' equity | ¥6.15bn | ¥6.50bn | ¥6.32bn | ¥6.20bn | ¥6.01bn | ¥5.29bn | ¥4.73bn | ¥2.62bn |
| Shares outstanding | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥577.1m | ¥929.5m | ¥976.1m | ¥1.18bn | ¥2.28bn | ¥1.60bn | ¥2.31bn | ¥2.65bn |
| Capital spending | −¥1.03bn | −¥431.1m | −¥206.5m | −¥291.1m | −¥1.02bn | −¥2.18bn | −¥2.35bn | −¥2.61bn |
| Free cash flow | −¥449.1m | ¥498.4m | ¥769.6m | ¥886.8m | ¥1.26bn | −¥576.7m | −¥41.2m | ¥38.7m |
| Dividends paid | −¥461.7m | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.74bn | ¥4.05bn | ¥3.52bn | ¥3.56bn | ¥3.39bn | ¥4.01bn | ¥3.27bn | ¥3.23bn |
| Gross profit | ¥590.3m | ¥683.0m | ¥503.5m | ¥557.9m | ¥468.6m | ¥613.4m | ¥454.8m | ¥437.8m |
| Operating income | ¥145.3m | −¥86.8m | ¥144.0m | ¥241.4m | ¥81.9m | ¥127.8m | ¥140.3m | ¥101.0m |
| Net income | ¥70.4m | −¥109.7m | ¥115.8m | ¥148.3m | ¥66.3m | −¥47.4m | ¥101.6m | ¥118.0m |
| Diluted earnings per share | 21.87 | -34.06 | 35.91 | 45.98 | 20.55 | -14.71 | 31.66 | 36.77 |
| Total assets | ¥34.71bn | ¥16.70bn | ¥12.59bn | ¥11.76bn | ¥11.87bn | ¥15.22bn | ¥12.58bn | ¥12.60bn |
| Cash and short-term investments | ¥5.18bn | ¥5.72bn | ¥1.85bn | ¥1.78bn | ¥2.12bn | ¥4.67bn | ¥2.48bn | ¥2.56bn |
| Debt | ¥17.83bn | ¥6.59bn | ¥1.60bn | ¥2.29bn | ¥1.24bn | ¥4.59bn | ¥1.20bn | ¥2.89bn |
| Shareholders' equity | ¥6.09bn | ¥6.15bn | ¥6.27bn | ¥6.30bn | ¥6.25bn | ¥6.50bn | ¥6.48bn | ¥6.37bn |
Financial ratios
Data as of 3 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 15.2% | 14.0% | 12.3% | 10.6% | 9.5% | 9.3% |
| Operating margin | 2.5% | 3.0% | 1.9% | 3.0% | 10.4% | 9.6% |
| Net margin | 1.5% | 1.1% | 1.0% | 1.6% | 6.4% | 6.0% |
| Return on equity | 3.6% | 2.3% | 2.1% | 3.0% | 11.4% | 10.4% |
| Return on assets | 1.3% | 1.0% | 0.9% | 1.4% | 4.7% | 3.9% |
| Free cash flow yield | 17.6% | 14.9% | 13.0% | 16.0% | 35.9% | 42.1% |
| Revenue growth | 6.3% | 6.1% | 8.5% | 11.3% | 17.0% | 25.3% |
| Earnings growth | 45.6% | 14.5% | -29.7% | -72.6% | 25.2% | -53.4% |
| Current ratio | 1.10x | 1.28x | 1.35x | 1.29x | 1.24x | 0.74x |
| Debt to equity | 1.07x | 0.71x | 0.64x | 0.64x | 0.86x | 1.02x |
| Equity ratio | 36.8% | 42.7% | 44.6% | 44.8% | 41.0% | 37.9% |
| Interest coverage | 12.25x | 19.49x | 14.09x | 15.30x | 23.72x | 32.61x |
| Buybacks as a share of market value | 0.1% | -0.5% | 1.5% | -0.2% | -2.4% | 2.4% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.0% | 9.8% | — |
| Operating income | 1.6% | -15.8% | — |
| Net income | 5.5% | -16.6% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 14.7% | 13.2% | 12.2% | — |
| Operating margin | 2.8% | 2.6% | 4.6% | — |
| Net margin | 1.3% | 1.3% | 2.7% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 37.9 | 62.3 | 20.1 | 15.9 | 4.2 | 6.5 | 4.9 |
| Price to sales | 0.6 | 0.7 | 0.2 | 0.3 | 0.3 | 0.4 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | |
|---|---|
| Paid in the year | 190.00 |
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.