S 
1,272
+6.09%
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
¥7.68bn
FY2017FY2026
Net income
¥1.74bn
FY2017FY2026
Free cash flow
¥1.66bn
FY2017FY2026
Shareholders' equity
¥5.51bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.68bn | ¥6.71bn | ¥5.36bn | ¥3.92bn | ¥3.31bn | ¥2.62bn | ¥1.96bn | ¥1.65bn | ¥1.29bn | ¥1.03bn |
| Gross profit | ¥5.65bn | ¥4.81bn | ¥4.00bn | ¥2.79bn | ¥2.19bn | ¥1.66bn | ¥1.19bn | ¥999.4m | ¥819.7m | ¥592.7m |
| Operating income | ¥1.86bn | ¥1.62bn | ¥1.24bn | ¥741.6m | ¥650.3m | ¥381.9m | ¥204.8m | ¥181.0m | ¥162.4m | ¥67.6m |
| Net income | ¥1.74bn | −¥628.1m | ¥973.3m | ¥751.3m | ¥546.4m | ¥243.2m | ¥186.6m | ¥143.0m | ¥103.1m | ¥89.7m |
| Diluted earnings per share | 154.95 | -54.89 | 176.86 | 149.75 | 108.91 | 48.56 | 37.28 | 28.69 | 19.57 | 7.97 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥34.42bn | ¥29.62bn | ¥24.59bn | ¥20.10bn | ¥16.22bn | ¥14.47bn | ¥8.29bn | ¥6.69bn | ¥5.14bn | ¥3.46bn |
| Cash and short-term investments | ¥3.53bn | ¥3.41bn | ¥2.80bn | ¥4.40bn | ¥3.76bn | ¥5.87bn | ¥1.36bn | ¥2.18bn | ¥2.60bn | ¥1.76bn |
| Total liabilities | ¥28.89bn | ¥25.43bn | ¥21.59bn | ¥18.16bn | ¥14.98bn | ¥13.69bn | ¥7.66bn | ¥6.22bn | ¥4.82bn | ¥3.54bn |
| Debt | ¥2.13bn | ¥2.28bn | ¥2.51bn | ¥2.29bn | ¥1.44bn | ¥652.9m | ¥97.5m | — | — | — |
| Shareholders' equity | ¥5.51bn | ¥4.17bn | ¥3.01bn | ¥1.95bn | ¥1.24bn | ¥779.3m | ¥630.9m | ¥475.1m | ¥322.1m | −¥88.5m |
| Shares outstanding | 11m | 11m | 6m | 5m | 5m | 5m | 5m | 5m | 5m | 11m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.67bn | ¥2.10bn | ¥922.4m | ¥1.86bn | ¥292.8m | ¥5.12bn | ¥573.2m | ¥889.0m | ¥761.0m | ¥761.0m |
| Capital spending | −¥10.6m | −¥13.5m | −¥382.8m | −¥234.7m | −¥775.2m | −¥314.4m | −¥96.0m | −¥43.0m | −¥9.0m | −¥9.0m |
| Free cash flow | ¥1.66bn | ¥2.09bn | ¥539.7m | ¥1.63bn | −¥482.4m | ¥4.81bn | ¥477.2m | ¥846.0m | ¥752.0m | ¥752.0m |
| Dividends paid | −¥273.6m | −¥75.5m | −¥50.1m | −¥50.2m | −¥50.0m | −¥25.0m | −¥24.9m | −¥24.0m | −¥24.0m | −¥24.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.44bn | ¥1.97bn | ¥1.74bn | ¥1.53bn | ¥2.05bn | ¥1.68bn | ¥1.51bn | ¥1.47bn |
| Gross profit | ¥1.89bn | ¥1.43bn | ¥1.24bn | ¥1.08bn | ¥1.52bn | ¥1.16bn | ¥1.05bn | ¥1.08bn |
| Operating income | ¥791.5m | ¥511.4m | ¥355.6m | ¥201.9m | ¥572.6m | ¥379.3m | ¥272.6m | ¥395.4m |
| Net income | ¥664.6m | ¥380.5m | ¥450.8m | ¥247.7m | −¥1.56bn | ¥356.6m | ¥246.0m | ¥327.0m |
| Diluted earnings per share | 59.06 | 33.82 | 39.40 | 21.65 | -136.21 | 31.17 | 44.70 | 59.42 |
| Cash from operations | ¥697.0m | — | — | — | — | — | — | — |
| Total assets | ¥34.42bn | ¥32.92bn | ¥31.33bn | ¥30.30bn | ¥29.62bn | ¥29.00bn | ¥28.04bn | ¥24.85bn |
| Cash and short-term investments | ¥3.53bn | ¥3.93bn | ¥3.40bn | ¥2.69bn | ¥3.41bn | ¥3.74bn | ¥4.12bn | ¥3.73bn |
| Debt | ¥134.6m | ¥138.8m | ¥2.20bn | ¥223.2m | ¥484.7m | ¥501.1m | ¥2.56bn | ¥394.4m |
| Shareholders' equity | ¥5.51bn | ¥4.95bn | ¥4.97bn | ¥4.53bn | ¥4.17bn | ¥5.63bn | ¥5.35bn | ¥3.14bn |
Financial ratios
Data as of 28 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 73.6% | 71.7% | 74.7% | 71.1% | 66.3% | 63.2% |
| Operating margin | 24.2% | -12.5% | 23.1% | 18.9% | 19.7% | 14.5% |
| Net margin | 22.7% | -9.4% | 18.2% | 19.2% | 16.5% | 9.3% |
| Return on equity | 31.6% | -15.1% | 32.4% | 38.6% | 43.9% | 31.2% |
| Return on assets | 5.1% | -2.1% | 4.0% | 3.7% | 3.4% | 1.7% |
| Free cash flow yield | 10.4% | 12.8% | 16.4% | 29.0% | 14.8% | 75.3% |
| Revenue growth | 14.5% | 25.1% | 36.7% | 18.6% | 25.9% | 34.2% |
| Earnings growth | -377.6% | -164.5% | 29.6% | 37.5% | 124.7% | 30.4% |
| Current ratio | 2.39x | 1.73x | 2.14x | 2.29x | 2.33x | 2.12x |
| Debt to equity | 0.02x | 0.12x | 0.83x | 1.17x | 1.16x | 0.84x |
| Equity ratio | 16.0% | 14.1% | 12.2% | 9.7% | 7.7% | 5.4% |
| Interest coverage | 70.68x | -36.98x | 68.40x | 48.34x | 81.89x | 117.36x |
| Buybacks as a share of market value | 1.7% | -107.9% | -9.7% | 0.0% | -0.2% | -0.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 25.1% | 23.9% | 24.3% |
| Operating income | 35.9% | 37.3% | 46.8% |
| Net income | 32.4% | 48.3% | 37.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 72.7% | 72.9% | 71.3% | 69.2% |
| Operating margin | 24.2% | 23.1% | 21.9% | 19.7% |
| Net margin | 7.8% | 12.0% | 12.3% | 11.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.5 | -25.6 | 9.2 | 9.9 | 9.2 | 25.0 | 27.9 | 25.9 | 19.4 |
| Price to sales | 1.9 | 2.4 | 1.7 | 1.9 | 1.5 | 2.3 | 2.7 | 2.3 | 1.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 7 years. Last went ex-dividend on 29 Dec 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 10.00 | 21.50 | 5.00 | 5.00 | 2.50 | 2.50 | 2.50 |
- 2-for-1 split · 27 Jun 2025
- 3-for-1 split · 26 Dec 2018
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.