M 
1,117
-0.18%
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
¥24.85bn
FY2018FY2026
Net income
¥200.9m
FY2018FY2026
Free cash flow
¥513.8m
FY2018FY2026
Shareholders' equity
¥3.91bn
FY2018FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥24.85bn | ¥23.83bn | ¥22.72bn | ¥22.25bn | ¥19.51bn | ¥16.75bn | ¥16.69bn | ¥16.13bn | ¥16.41bn |
| Gross profit | ¥2.67bn | ¥2.39bn | ¥2.16bn | ¥2.01bn | ¥1.90bn | ¥1.72bn | ¥1.67bn | ¥1.47bn | ¥1.53bn |
| Research and development | — | — | — | — | — | — | ¥1.9m | — | — |
| Operating income | ¥824.3m | ¥641.2m | ¥94.4m | ¥383.1m | ¥213.9m | ¥733.6m | ¥352.2m | ¥217.8m | ¥379.1m |
| Net income | ¥200.9m | ¥299.9m | ¥5.5m | ¥209.6m | ¥291.6m | ¥478.2m | ¥435.9m | ¥339.8m | ¥308.3m |
| Diluted earnings per share | 71.68 | 107.24 | 2.07 | 81.96 | 117.16 | 170.64 | 222.12 | 175.14 | 158.92 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥15.59bn | ¥13.28bn | ¥13.81bn | ¥14.14bn | ¥14.21bn | ¥10.07bn | ¥8.85bn | ¥8.26bn | ¥8.18bn |
| Cash and short-term investments | ¥4.52bn | ¥1.63bn | ¥1.90bn | ¥1.27bn | ¥1.12bn | ¥755.6m | ¥1.42bn | ¥1.22bn | ¥1.65bn |
| Total liabilities | ¥11.68bn | ¥9.48bn | ¥10.50bn | ¥10.80bn | ¥11.00bn | ¥7.09bn | ¥6.33bn | ¥6.89bn | ¥7.14bn |
| Debt | ¥5.86bn | ¥3.37bn | ¥4.41bn | ¥4.98bn | ¥5.25bn | ¥2.37bn | ¥2.24bn | ¥2.60bn | ¥2.41bn |
| Shareholders' equity | ¥3.91bn | ¥3.79bn | ¥3.31bn | ¥3.34bn | ¥3.20bn | ¥2.98bn | ¥2.52bn | ¥1.37bn | ¥1.03bn |
| Shares outstanding | 3m | 3m | 3m | 3m | 2m | 3m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥906.0m | ¥1.01bn | ¥1.59bn | ¥1.02bn | ¥918.9m | ¥504.0m | — | −¥95.0m | ¥995.4m |
| Capital spending | −¥392.2m | −¥510.3m | −¥302.4m | −¥539.3m | −¥922.1m | −¥970.2m | — | −¥391.3m | −¥366.7m |
| Free cash flow | ¥513.8m | ¥500.5m | ¥1.29bn | ¥482.0m | −¥3.2m | −¥466.2m | — | −¥486.3m | ¥628.6m |
| Dividends paid | −¥83.8m | −¥77.3m | −¥74.9m | −¥74.6m | −¥69.4m | −¥24.5m | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥6.25bn | ¥6.44bn | ¥6.42bn | ¥6.00bn | ¥5.99bn | ¥6.13bn | ¥6.20bn | ¥5.76bn |
| Gross profit | ¥532.0m | ¥810.6m | ¥749.0m | ¥598.5m | ¥510.0m | ¥670.9m | ¥724.0m | ¥459.0m |
| Operating income | ¥17.5m | ¥357.5m | ¥273.5m | ¥139.6m | ¥53.7m | ¥227.6m | ¥289.0m | ¥27.0m |
| Net income | ¥23.5m | ¥239.0m | −¥178.0m | ¥93.2m | ¥46.0m | ¥87.9m | ¥100.0m | ¥45.0m |
| Diluted earnings per share | 8.38 | 85.30 | -63.67 | 33.32 | 16.45 | 31.43 | 37.38 | 16.82 |
| Total assets | ¥13.17bn | ¥15.59bn | ¥13.03bn | ¥12.45bn | ¥13.02bn | ¥13.28bn | ¥13.62bn | ¥13.17bn |
| Cash and short-term investments | ¥2.98bn | ¥4.52bn | ¥1.78bn | ¥1.37bn | ¥2.13bn | ¥1.63bn | ¥1.88bn | ¥1.40bn |
| Debt | ¥1.39bn | ¥5.65bn | ¥1.53bn | ¥2.61bn | ¥1.52bn | ¥3.13bn | ¥2.20bn | ¥3.67bn |
| Shareholders' equity | ¥3.89bn | ¥3.91bn | ¥3.67bn | ¥3.89bn | ¥3.79bn | ¥3.79bn | ¥3.59bn | ¥3.48bn |
Financial ratios
Data as of 23 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 10.7% | 10.0% | 9.5% | 9.0% | 9.7% | 10.3% |
| Operating margin | 1.9% | 2.2% | 0.4% | 1.7% | 2.9% | 4.4% |
| Net margin | 0.8% | 1.3% | 0.0% | 0.9% | 1.5% | 2.9% |
| Return on equity | 5.1% | 7.9% | 0.2% | 6.3% | 9.1% | 16.1% |
| Return on assets | 1.3% | 2.3% | 0.0% | 1.5% | 2.1% | 4.7% |
| Free cash flow yield | 28.8% | 32.2% | 53.2% | 35.6% | 32.9% | — |
| Revenue growth | 4.3% | 4.9% | 2.1% | 14.0% | 16.4% | — |
| Earnings growth | -33.0% | 5321.6% | -97.4% | -28.1% | -39.0% | — |
| Current ratio | 0.99x | 0.84x | 0.80x | 0.77x | 0.80x | 0.80x |
| Debt to equity | 1.44x | 0.82x | 1.25x | 1.40x | 1.54x | 0.67x |
| Equity ratio | 25.1% | 28.6% | 23.9% | 23.6% | 22.5% | 29.6% |
| Interest coverage | 10.77x | 13.98x | 3.06x | 10.87x | 20.32x | — |
| Buybacks as a share of market value | -0.2% | -4.5% | -4.6% | -2.8% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 3.8% | 8.2% | — |
| Operating income | 29.1% | 2.4% | — |
| Net income | -1.4% | -15.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 10.4% | 9.9% | 9.9% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 15.7 | 10.6 | — | 12.2 | 8.5 | 6.5 | 4.9 |
| Price to sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Paid in the year | 47.00 | 30.00 | 30.00 | 30.00 | 28.00 | 10.00 |
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.