A 
1,280
+4.23%
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
¥58.92bn
FY2020FY2025
Net income
¥1.03bn
FY2020FY2025
Free cash flow
¥894.4m
FY2020FY2025
Shareholders' equity
¥6.74bn
FY2020FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Revenue | ¥58.92bn | ¥55.95bn | ¥51.95bn | ¥44.38bn | ¥37.95bn | ¥32.45bn |
| Gross profit | ¥6.11bn | ¥4.44bn | ¥4.23bn | ¥3.85bn | ¥3.44bn | ¥3.06bn |
| Operating income | ¥1.47bn | ¥1.24bn | ¥1.19bn | ¥995.4m | ¥864.4m | ¥741.3m |
| Net income | ¥1.03bn | ¥865.9m | ¥850.7m | ¥704.1m | ¥510.9m | ¥506.5m |
| Diluted earnings per share | 102.17 | 87.97 | 86.75 | 74.62 | 50.96 | 50.53 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Total assets | ¥19.85bn | ¥18.38bn | ¥17.12bn | ¥15.29bn | ¥13.25bn | ¥12.12bn |
| Cash and short-term investments | ¥5.37bn | ¥5.76bn | ¥4.17bn | ¥3.90bn | ¥2.86bn | ¥3.29bn |
| Total liabilities | ¥13.11bn | ¥12.31bn | ¥11.75bn | ¥10.69bn | ¥10.20bn | ¥9.54bn |
| Debt | ¥3.4m | ¥23.4m | ¥76.7m | ¥214.7m | ¥715.3m | ¥912.5m |
| Shareholders' equity | ¥6.74bn | ¥6.07bn | ¥5.37bn | ¥4.59bn | ¥3.05bn | ¥2.58bn |
| Shares outstanding | 10m | 10m | 10m | 9m | 10m | 10m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Cash from operations | ¥903.9m | ¥2.47bn | ¥1.22bn | ¥1.38bn | ¥472.7m | ¥1.79bn |
| Capital spending | −¥9.5m | −¥4.7m | −¥58.9m | −¥12.5m | −¥80.3m | −¥17.8m |
| Free cash flow | ¥894.4m | ¥2.47bn | ¥1.17bn | ¥1.36bn | ¥392.4m | ¥1.78bn |
| Dividends paid | −¥262.0m | −¥211.5m | −¥141.2m | −¥102.3m | −¥54.4m | −¥52.4m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥15.54bn | ¥15.31bn | ¥16.10bn | ¥14.19bn | ¥14.21bn | ¥14.42bn | ¥15.59bn | ¥13.58bn |
| Gross profit | ¥1.60bn | ¥1.61bn | ¥1.57bn | ¥1.47bn | ¥1.52bn | ¥1.54bn | ¥1.41bn | ¥1.20bn |
| Operating income | ¥340.7m | ¥416.4m | ¥435.5m | ¥315.4m | ¥328.1m | ¥389.6m | ¥400.0m | ¥279.1m |
| Net income | ¥227.5m | ¥287.4m | ¥314.0m | ¥210.7m | ¥227.6m | ¥278.9m | ¥271.6m | ¥197.4m |
| Diluted earnings per share | 22.69 | 28.67 | 31.11 | 20.88 | 22.54 | 27.63 | 27.59 | 20.06 |
| Cash from operations | ¥492.0m | −¥1.01bn | ¥1.57bn | ¥405.0m | ¥430.0m | −¥1.50bn | ¥2.39bn | −¥1.33bn |
| Capital spending | −¥492.0m | −¥1.01bn | −¥2.0m | — | −¥7.0m | — | — | — |
| Free cash flow | ¥0 | −¥2.03bn | ¥1.57bn | — | ¥423.0m | — | — | — |
| Total assets | ¥17.43bn | ¥16.78bn | ¥19.85bn | ¥15.78bn | ¥15.83bn | ¥16.01bn | ¥18.38bn | ¥14.31bn |
| Cash and short-term investments | ¥3.97bn | ¥3.79bn | ¥5.37bn | ¥3.98bn | ¥3.78bn | ¥3.77bn | ¥5.76bn | ¥3.56bn |
| Debt | — | — | ¥3.4m | ¥6.7m | ¥11.7m | ¥16.7m | ¥20.0m | ¥25.5m |
| Shareholders' equity | ¥6.93bn | ¥6.69bn | ¥6.74bn | ¥6.39bn | ¥6.13bn | ¥6.10bn | ¥6.07bn | ¥5.78bn |
Financial ratios
Data as of 28 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 10.4% | 7.9% | 8.1% | 8.7% | 9.1% | 9.4% |
| Operating margin | 2.5% | 2.2% | 2.3% | 2.2% | 2.3% | 2.3% |
| Net margin | 1.8% | 1.5% | 1.6% | 1.6% | 1.3% | 1.6% |
| Return on equity | 15.3% | 14.3% | 15.8% | 15.3% | 16.8% | 19.6% |
| Return on assets | 5.2% | 4.7% | 5.0% | 4.6% | 3.9% | 4.2% |
| Free cash flow yield | 6.1% | 17.0% | 8.9% | 10.0% | — | — |
| Revenue growth | 5.3% | 7.7% | 17.1% | 17.0% | 17.0% | — |
| Earnings growth | 19.1% | 1.8% | 20.8% | 37.8% | 0.9% | — |
| Current ratio | 1.31x | 1.30x | 1.26x | 1.22x | 1.11x | 1.11x |
| Debt to equity | 0.00x | 0.00x | 0.01x | 0.05x | 0.23x | 0.35x |
| Equity ratio | 34.0% | 33.0% | 31.4% | 30.1% | 23.0% | 21.3% |
| Interest coverage | 45892.00x | 10019.36x | 4213.02x | 943.51x | 437.91x | 247.94x |
| Buybacks as a share of market value | -2.6% | -0.4% | -3.9% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.9% | 12.7% | — |
| Operating income | 13.8% | 14.6% | — |
| Net income | 13.6% | 15.3% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 9.2% | 8.8% | 8.9% | — |
| Operating margin | 2.4% | 2.3% | 2.3% | — |
| Net margin | 1.7% | 1.6% | 1.6% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | 22.1 | 13.4 | 13.0 | 9.4 |
| Price to sales | 0.4 | 0.2 | 0.2 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Paid in the year | 59.00 | 22.00 | 15.00 |
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.