H 
2,084
-1.14%
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
¥11.98bn
FY2020FY2026
Net income
¥501.9m
FY2020FY2026
Free cash flow
¥35.7m
FY2020FY2026
Shareholders' equity
¥2.73bn
FY2020FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥11.98bn | ¥9.98bn | ¥8.29bn | ¥6.66bn | ¥5.78bn | ¥5.09bn | ¥4.33bn |
| Gross profit | ¥2.25bn | ¥2.41bn | ¥1.88bn | ¥1.56bn | ¥1.24bn | ¥783.8m | ¥559.0m |
| Research and development | — | — | — | — | — | ¥9.8m | — |
| Operating income | ¥817.0m | ¥1.05bn | ¥710.7m | ¥532.3m | ¥519.1m | ¥228.2m | ¥123.0m |
| Net income | ¥501.9m | ¥719.0m | ¥441.0m | ¥382.9m | ¥328.5m | ¥97.1m | ¥32.9m |
| Diluted earnings per share | 68.57 | 98.04 | 60.18 | 51.87 | 43.59 | 11.35 | 4.50 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥8.29bn | ¥7.05bn | ¥6.35bn | ¥2.92bn | ¥2.54bn | ¥2.02bn | ¥1.79bn |
| Cash and short-term investments | ¥1.02bn | ¥565.9m | ¥688.0m | ¥567.7m | ¥719.6m | ¥538.3m | ¥227.4m |
| Total liabilities | ¥5.56bn | ¥4.68bn | ¥4.71bn | ¥1.44bn | ¥1.46bn | ¥1.41bn | ¥1.28bn |
| Debt | ¥3.22bn | ¥2.65bn | ¥2.80bn | ¥251.5m | ¥330.2m | ¥447.6m | ¥420.5m |
| Shareholders' equity | ¥2.73bn | ¥2.37bn | ¥1.64bn | ¥1.48bn | ¥1.07bn | ¥609.5m | ¥502.8m |
| Shares outstanding | 7m | 7m | 7m | 7m | 8m | 9m | 7m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥492.9m | ¥771.3m | ¥706.6m | ¥342.3m | ¥484.6m | ¥351.8m | ¥34.7m |
| Capital spending | −¥457.2m | −¥285.8m | −¥233.4m | −¥239.7m | −¥255.7m | −¥74.6m | −¥47.6m |
| Free cash flow | ¥35.7m | ¥485.5m | ¥473.2m | ¥102.6m | ¥228.9m | ¥277.2m | −¥12.9m |
| Dividends paid | −¥142.6m | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.29bn | ¥3.26bn | ¥3.19bn | ¥2.95bn | ¥2.59bn | ¥2.71bn | ¥2.55bn | ¥2.48bn |
| Gross profit | ¥616.7m | ¥732.0m | ¥548.7m | ¥487.3m | ¥477.1m | ¥722.2m | ¥590.5m | ¥616.4m |
| Operating income | ¥277.4m | ¥405.3m | ¥185.8m | ¥120.4m | ¥105.5m | ¥376.2m | ¥226.9m | ¥303.4m |
| Net income | ¥177.0m | ¥255.1m | ¥110.6m | ¥72.3m | ¥63.9m | ¥324.4m | ¥103.3m | ¥196.5m |
| Diluted earnings per share | 24.18 | 34.86 | 15.07 | 9.86 | 8.71 | 44.23 | 14.10 | 26.81 |
| Total assets | ¥8.67bn | ¥8.29bn | ¥8.67bn | ¥8.23bn | ¥8.02bn | ¥7.05bn | ¥7.15bn | ¥6.90bn |
| Cash and short-term investments | ¥1.24bn | ¥1.02bn | ¥953.2m | ¥754.2m | ¥869.3m | ¥565.9m | ¥841.0m | ¥888.9m |
| Debt | ¥541.1m | ¥2.86bn | ¥1.05bn | ¥3.29bn | ¥927.8m | ¥2.33bn | ¥662.7m | ¥2.85bn |
| Shareholders' equity | ¥2.77bn | ¥2.73bn | ¥2.48bn | ¥2.37bn | ¥2.29bn | ¥2.37bn | ¥2.05bn | ¥1.93bn |
Financial ratios
Data as of 9 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 18.7% | 24.1% | 22.7% | 23.5% | 21.4% | 15.4% |
| Operating margin | 6.8% | 10.2% | 8.0% | 8.1% | 8.5% | 3.3% |
| Net margin | 4.2% | 7.2% | 5.3% | 5.8% | 5.7% | 1.9% |
| Return on equity | 18.4% | 30.3% | 26.8% | 25.8% | 30.6% | 15.9% |
| Return on assets | 6.1% | 10.2% | 6.9% | 13.1% | 12.9% | 4.8% |
| Free cash flow yield | 3.2% | 5.0% | 4.6% | 2.2% | 3.1% | 2.0% |
| Revenue growth | 20.0% | 20.5% | 24.5% | 15.1% | 13.7% | 17.4% |
| Earnings growth | -30.2% | 63.0% | 15.2% | 16.6% | 238.1% | 195.2% |
| Current ratio | 1.48x | 1.39x | 1.21x | 1.56x | 1.53x | 1.43x |
| Debt to equity | 1.05x | 0.98x | 1.62x | 0.14x | 0.31x | 0.73x |
| Equity ratio | 32.9% | 33.6% | 25.9% | 50.7% | 42.3% | 30.2% |
| Interest coverage | 15.28x | 19.17x | 68.23x | 263.82x | 190.59x | 50.17x |
| R&D as a share of sales | — | — | — | — | — | 0.2% |
| Buybacks as a share of market value | 0.2% | -0.1% | 0.7% | 2.0% | 12.0% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 21.5% | 18.6% | — |
| Operating income | 15.3% | 29.1% | — |
| Net income | 9.4% | 38.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 21.2% | 21.9% | 21.2% | — |
| Operating margin | 8.5% | 8.4% | 8.1% | — |
| Net margin | 5.6% | 5.5% | 5.2% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Price to earnings | 30.7 | 12.0 | 20.2 | 36.5 | 53.1 | 264.4 |
| Price to sales | 1.3 | 0.9 | 1.1 | 2.1 | 3.0 | 5.1 |
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 | 40.00 |
- 2-for-1 split · 30 Mar 2023
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.