K 
1,785
+0.11%
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
¥10.35bn
FY2020FY2026
Net income
¥1.04bn
FY2020FY2026
Free cash flow
¥1.09bn
FY2020FY2026
Shareholders' equity
¥6.00bn
FY2020FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥10.35bn | ¥8.49bn | ¥7.01bn | ¥6.06bn | ¥5.16bn | ¥4.53bn | ¥3.47bn |
| Gross profit | ¥4.65bn | ¥3.74bn | ¥3.01bn | ¥2.61bn | ¥2.26bn | ¥2.05bn | ¥1.50bn |
| Operating income | ¥1.53bn | ¥1.09bn | ¥1.08bn | ¥965.7m | ¥841.9m | ¥779.6m | ¥532.6m |
| Net income | ¥1.04bn | ¥716.2m | ¥785.8m | ¥695.3m | ¥561.3m | ¥571.0m | ¥374.6m |
| Diluted earnings per share | 140.52 | 97.17 | 106.61 | 94.34 | 76.16 | 77.47 | 50.83 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥7.17bn | ¥6.30bn | ¥5.60bn | ¥5.02bn | ¥2.99bn | ¥2.48bn | ¥2.00bn |
| Cash and short-term investments | ¥5.43bn | ¥4.73bn | ¥4.20bn | ¥4.34bn | ¥2.39bn | ¥2.02bn | ¥1.65bn |
| Total liabilities | ¥1.17bn | ¥981.3m | ¥869.9m | ¥744.2m | ¥674.4m | ¥729.3m | ¥813.5m |
| Debt | ¥63.3m | ¥103.3m | ¥152.8m | ¥216.1m | ¥179.4m | ¥247.6m | ¥335.1m |
| Shareholders' equity | ¥6.00bn | ¥5.32bn | ¥4.73bn | ¥4.28bn | ¥2.31bn | ¥1.75bn | ¥1.18bn |
| Shares outstanding | 7m | 7m | 7m | 7m | 7m | 7m | 7m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.10bn | ¥729.5m | ¥784.1m | ¥732.8m | ¥535.5m | ¥444.3m | ¥490.4m |
| Capital spending | −¥7.9m | −¥14.5m | −¥198.7m | −¥17.0m | −¥46.4m | −¥755,000 | −¥2.7m |
| Free cash flow | ¥1.09bn | ¥715.0m | ¥585.4m | ¥715.8m | ¥489.1m | ¥443.6m | ¥487.7m |
| Dividends paid | −¥353.8m | −¥125.3m | −¥331.7m | — | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.39bn | ¥2.68bn | ¥2.84bn | ¥2.43bn | ¥2.01bn | ¥2.29bn | ¥2.30bn | ¥1.90bn |
| Gross profit | ¥1.03bn | ¥1.22bn | ¥1.29bn | ¥1.04bn | ¥890.6m | ¥1.02bn | ¥1.04bn | ¥792.0m |
| Operating income | ¥190.0m | ¥471.0m | ¥545.5m | ¥323.9m | ¥219.9m | ¥323.1m | ¥421.7m | ¥126.3m |
| Net income | ¥122.6m | ¥326.3m | ¥366.8m | ¥220.0m | ¥146.9m | ¥214.0m | ¥276.7m | ¥78.5m |
| Diluted earnings per share | 16.64 | 44.27 | 49.77 | 29.84 | 19.94 | 29.04 | 37.54 | 10.66 |
| Cash from operations | — | — | ¥156.0m | ¥156.0m | — | — | — | — |
| Capital spending | — | — | −¥2.0m | −¥3.0m | — | — | — | — |
| Free cash flow | — | — | ¥154.0m | ¥153.0m | — | — | — | — |
| Total assets | ¥7.17bn | ¥7.11bn | ¥6.71bn | ¥6.35bn | ¥6.30bn | ¥6.21bn | ¥5.88bn | ¥5.56bn |
| Cash and short-term investments | ¥5.43bn | ¥4.97bn | ¥4.66bn | ¥4.07bn | ¥4.73bn | ¥4.34bn | ¥4.11bn | ¥3.72bn |
| Debt | ¥36.7m | ¥40.0m | ¥86.7m | ¥36.7m | ¥40.0m | ¥40.0m | ¥126.1m | ¥46.1m |
| Shareholders' equity | ¥6.00bn | ¥5.88bn | ¥5.55bn | ¥5.18bn | ¥5.32bn | ¥5.17bn | ¥4.96bn | ¥4.68bn |
Financial ratios
Data as of 30 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 44.9% | 44.0% | 42.9% | 43.1% | 43.7% | 45.2% |
| Operating margin | 14.8% | 12.8% | 15.5% | 15.9% | 16.3% | 17.2% |
| Net margin | 10.0% | 8.4% | 11.2% | 11.5% | 10.9% | 12.6% |
| Return on equity | 17.3% | 13.5% | 16.6% | 16.3% | 24.3% | 32.6% |
| Return on assets | 14.4% | 11.4% | 14.0% | 13.8% | 18.8% | 23.0% |
| Free cash flow yield | 8.0% | 5.3% | 7.1% | 5.4% | 4.2% | — |
| Revenue growth | 21.9% | 21.1% | 15.7% | 17.4% | 13.9% | 30.5% |
| Earnings growth | 44.6% | -8.9% | 13.0% | 23.9% | -1.7% | 52.4% |
| Current ratio | 5.78x | 6.17x | 6.38x | 8.19x | 4.97x | 4.32x |
| Debt to equity | 0.01x | 0.01x | 0.03x | 0.05x | 0.08x | 0.14x |
| Equity ratio | 83.7% | 84.4% | 84.5% | 85.2% | 77.4% | 70.6% |
| Interest coverage | 1445.25x | 901.65x | 1012.80x | 908.45x | 797.97x | 564.48x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 19.5% | 17.9% | — |
| Operating income | 16.6% | 14.4% | — |
| Net income | 14.2% | 12.6% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 44.5% | 43.9% | 44.0% | — |
| Operating margin | 13.9% | 14.6% | 15.1% | — |
| Net margin | 9.3% | 10.1% | 10.5% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Price to earnings | 12.8 | 24.1 | 10.9 | 14.2 | 18.3 |
| Price to sales | 1.3 | 2.0 | 1.2 | 1.6 | 2.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 30 Jul 2025.
| FY2025 | FY2024 | |
|---|---|---|
| Paid in the year | 54.00 | 45.00 |
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.