L 
1,165
+2.64%
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
¥22.06bn
FY2018FY2026
Net income
¥396.8m
FY2018FY2026
Free cash flow
¥337.5m
FY2018FY2026
Shareholders' equity
¥2.49bn
FY2018FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥22.06bn | ¥19.20bn | ¥16.66bn | ¥13.69bn | ¥11.63bn | ¥9.13bn | ¥7.73bn | ¥6.63bn | ¥5.68bn |
| Gross profit | ¥2.31bn | ¥1.94bn | ¥1.45bn | ¥1.28bn | ¥1.33bn | ¥968.5m | ¥1.03bn | ¥904.7m | ¥602.0m |
| Operating income | ¥451.0m | ¥341.3m | −¥81.5m | ¥333.2m | ¥370.6m | ¥25.0m | ¥328.9m | ¥327.8m | ¥101.7m |
| Net income | ¥396.8m | ¥365.6m | ¥189.3m | ¥91.7m | ¥408.0m | ¥56.9m | ¥104.7m | ¥158.9m | ¥76.3m |
| Diluted earnings per share | 88.03 | 81.59 | 42.52 | 45.05 | 91.70 | 12.08 | 23.33 | 35.25 | 20.19 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥13.08bn | ¥12.12bn | ¥11.19bn | ¥11.41bn | ¥10.87bn | ¥8.95bn | ¥6.91bn | ¥5.85bn | — |
| Cash and short-term investments | ¥1.48bn | ¥1.59bn | ¥1.13bn | ¥1.88bn | ¥1.75bn | ¥1.59bn | ¥1.63bn | ¥1.11bn | — |
| Total liabilities | ¥10.58bn | ¥10.06bn | ¥9.53bn | ¥9.94bn | ¥9.52bn | ¥7.82bn | ¥5.84bn | ¥5.45bn | — |
| Debt | ¥6.53bn | ¥6.54bn | ¥5.98bn | ¥6.95bn | ¥6.84bn | ¥5.60bn | ¥3.86bn | ¥3.59bn | ¥769.3m |
| Shareholders' equity | ¥2.49bn | ¥2.05bn | ¥1.66bn | ¥1.47bn | ¥1.35bn | ¥1.13bn | ¥1.07bn | ¥408.1m | — |
| Shares outstanding | 5m | 4m | 4m | 2m | 4m | 5m | 4m | 5m | 4m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥871.5m | ¥612.3m | ¥1.51bn | ¥93.0m | ¥443.6m | ¥255.4m | ¥60.2m | ¥378.5m | — |
| Capital spending | −¥534.0m | −¥531.0m | −¥628.6m | −¥823.0m | −¥1.08bn | −¥1.57bn | −¥1.34bn | −¥786.9m | — |
| Free cash flow | ¥337.5m | ¥81.3m | ¥881.0m | −¥730.0m | −¥638.1m | −¥1.31bn | −¥1.28bn | −¥408.4m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.95bn | ¥5.65bn | ¥5.63bn | ¥5.43bn | ¥5.35bn | ¥5.01bn | ¥4.91bn | ¥4.72bn |
| Gross profit | ¥700.8m | ¥500.2m | ¥618.2m | ¥610.0m | ¥580.8m | ¥521.3m | ¥518.1m | ¥482.3m |
| Operating income | ¥216.5m | ¥22.3m | ¥151.5m | ¥177.6m | ¥116.5m | ¥117.8m | ¥109.9m | ¥71.5m |
| Net income | ¥174.8m | ¥121.4m | ¥96.5m | ¥89.6m | ¥89.3m | ¥206.2m | ¥56.9m | ¥55.5m |
| Diluted earnings per share | 38.78 | 26.92 | 21.54 | 20.00 | 19.93 | 46.01 | 12.78 | 12.47 |
| Total assets | ¥13.53bn | ¥13.08bn | ¥13.06bn | ¥12.60bn | ¥12.47bn | ¥12.12bn | ¥11.67bn | ¥11.20bn |
| Cash and short-term investments | ¥1.79bn | ¥1.48bn | ¥1.78bn | ¥1.41bn | ¥1.25bn | ¥1.59bn | ¥1.28bn | ¥1.02bn |
| Debt | ¥902.6m | ¥5.99bn | ¥895.0m | ¥5.98bn | ¥819.1m | ¥5.98bn | ¥956.5m | ¥5.38bn |
| Shareholders' equity | ¥2.65bn | ¥2.49bn | ¥2.35bn | ¥2.25bn | ¥2.14bn | ¥2.05bn | ¥1.83bn | ¥1.76bn |
Financial ratios
Data as of 14 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 10.5% | 10.1% | 8.7% | 9.3% | 11.5% | 10.6% |
| Operating margin | 2.9% | 2.4% | 2.2% | 2.4% | 6.2% | 0.3% |
| Net margin | 1.8% | 1.9% | 1.1% | 0.7% | 3.5% | 0.6% |
| Return on equity | 15.9% | 17.8% | 11.4% | 6.2% | 30.3% | 5.0% |
| Return on assets | 3.0% | 3.0% | 1.7% | 0.8% | 3.8% | 0.6% |
| Free cash flow yield | 15.5% | 11.0% | 27.2% | 3.7% | 8.0% | 4.4% |
| Revenue growth | 14.9% | 15.3% | 21.7% | 17.8% | 27.3% | 18.1% |
| Earnings growth | 8.5% | 93.1% | 106.5% | -77.5% | 617.0% | -45.7% |
| Current ratio | 1.35x | 1.43x | 1.08x | 1.11x | 1.26x | 1.26x |
| Debt to equity | 2.40x | 2.91x | 3.25x | 4.33x | 4.60x | 4.37x |
| Equity ratio | 19.1% | 16.9% | 14.9% | 12.9% | 12.4% | 12.6% |
| Interest coverage | 4.86x | 4.24x | 3.37x | 2.92x | 6.11x | 0.23x |
| Buybacks as a share of market value | -0.6% | -0.6% | -118.7% | 54.2% | 5.5% | -5.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 17.2% | 19.3% | — |
| Operating income | 10.6% | 78.3% | — |
| Net income | 63.0% | 47.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 10.3% | 9.7% | 10.0% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 13.4 | 13.0 | 20.8 | 31.5 | 17.7 | 181.8 | 43.7 |
| Price to sales | 0.2 | 0.3 | 0.2 | 0.2 | 0.6 | 1.1 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | |
|---|---|
| Paid in the year | 5.00 |
- 3-for-1 split · 29 Sept 2021
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.