E 
703
0.00%
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
¥2.70bn
FY2019FY2026
Net income
¥250.3m
FY2019FY2026
Free cash flow
−¥63.5m
FY2019FY2026
Shareholders' equity
¥4.40bn
FY2019FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.70bn | ¥2.92bn | ¥3.27bn | ¥3.48bn | ¥3.07bn | ¥2.16bn | ¥1.53bn | ¥1.25bn |
| Gross profit | ¥1.87bn | ¥2.25bn | ¥2.59bn | ¥2.85bn | ¥2.49bn | ¥1.67bn | ¥1.17bn | ¥961.8m |
| Operating income | ¥361.5m | ¥842.6m | ¥1.05bn | ¥1.30bn | ¥1.20bn | ¥603.6m | ¥302.9m | ¥154.4m |
| Net income | ¥250.3m | ¥539.2m | ¥749.0m | ¥879.4m | ¥828.6m | ¥423.3m | ¥300.5m | ¥91.7m |
| Diluted earnings per share | 37.10 | 76.30 | 105.88 | 120.47 | 111.13 | 56.98 | 44.54 | 13.59 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.12bn | ¥5.30bn | ¥5.05bn | ¥5.07bn | ¥4.88bn | ¥2.00bn | ¥1.47bn | ¥1.05bn |
| Cash and short-term investments | ¥1.74bn | ¥4.13bn | ¥3.54bn | ¥3.59bn | ¥4.01bn | ¥1.49bn | ¥1.01bn | ¥661.2m |
| Total liabilities | ¥691.5m | ¥659.3m | ¥697.4m | ¥904.1m | ¥1.06bn | ¥763.2m | ¥654.8m | ¥537.5m |
| Debt | ¥66.9m | — | — | ¥3.4m | — | — | — | — |
| Shareholders' equity | ¥4.40bn | ¥4.64bn | ¥4.36bn | ¥4.17bn | ¥3.82bn | ¥1.23bn | ¥810.4m | ¥509.9m |
| Shares outstanding | 7m | 7m | 7m | 7m | 7m | 7m | 7m | 7m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥41.3m | ¥694.0m | ¥256.3m | ¥704.3m | ¥1.02bn | ¥509.6m | ¥190.6m | ¥368.7m |
| Capital spending | −¥22.3m | −¥42.0m | −¥72.6m | −¥31.4m | −¥77.1m | −¥24.1m | −¥14.6m | −¥19.0m |
| Free cash flow | −¥63.5m | ¥652.1m | ¥183.7m | ¥672.9m | ¥944.8m | ¥485.5m | ¥176.0m | ¥349.8m |
| Dividends paid | −¥317.7m | −¥258.4m | −¥259.5m | −¥350.6m | — | — | — | — |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥755.1m | ¥1.14bn | ¥434.2m | ¥617.9m | ¥508.0m | ¥933.2m | ¥583.6m | ¥747.7m |
| Gross profit | ¥478.8m | ¥602.1m | ¥325.6m | ¥491.6m | ¥411.2m | ¥689.5m | ¥454.2m | ¥594.2m |
| Operating income | ¥35.2m | ¥211.3m | −¥19.5m | ¥137.1m | ¥32.5m | ¥347.2m | ¥89.3m | ¥249.9m |
| Net income | ¥30.7m | ¥147.9m | ¥954,000 | ¥69.9m | ¥31.5m | ¥239.5m | ¥76.2m | ¥142.6m |
| Diluted earnings per share | 4.55 | 21.93 | 0.14 | 9.89 | 4.46 | 33.89 | 10.78 | 20.15 |
| Cash from operations | — | −¥41.0m | — | — | — | — | — | — |
| Capital spending | — | −¥22.0m | — | — | — | — | — | — |
| Free cash flow | — | −¥63.0m | — | — | — | — | — | — |
| Total assets | ¥5.26bn | ¥5.12bn | ¥5.08bn | ¥5.15bn | ¥5.07bn | ¥5.30bn | ¥5.16bn | ¥5.20bn |
| Cash and short-term investments | ¥2.02bn | ¥1.74bn | ¥2.36bn | ¥2.92bn | ¥3.11bn | ¥4.13bn | ¥3.64bn | ¥3.65bn |
| Debt | ¥97.9m | ¥66.9m | — | — | — | — | — | — |
| Shareholders' equity | ¥4.22bn | ¥4.40bn | ¥4.34bn | ¥4.59bn | ¥4.50bn | ¥4.64bn | ¥4.40bn | ¥4.42bn |
Financial ratios
Data as of 13 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 69.1% | 77.2% | 79.3% | 81.8% | 81.2% | 77.3% | — |
| Operating margin | 13.4% | 28.9% | 32.1% | 37.4% | 39.3% | 27.9% | — |
| Net margin | 9.3% | 18.5% | 22.9% | 25.3% | 27.0% | 19.6% | — |
| Return on equity | 5.7% | 11.6% | 17.2% | 21.1% | 21.7% | 34.3% | — |
| Return on assets | 4.9% | 10.2% | 14.8% | 17.3% | 17.0% | 21.2% | — |
| Free cash flow yield | -0.4% | 14.5% | 6.5% | 14.1% | 20.6% | 10.0% | — |
| Revenue growth | -7.6% | -10.6% | -6.1% | 13.6% | 41.7% | 41.5% | — |
| Earnings growth | -53.6% | -28.0% | -14.8% | 6.1% | 95.8% | 40.9% | — |
| Current ratio | 4.54x | 7.10x | 6.02x | 4.66x | 4.20x | 2.37x | — |
| Debt to equity | 0.02x | 0.00x | 0.00x | 0.01x | 0.00x | 0.00x | — |
| Equity ratio | 86.1% | 87.6% | 86.2% | 82.2% | 78.2% | 61.8% | — |
| Interest coverage | 279.13x | — | 3213.48x | 21719.42x | 137.30x | — | 235.38x |
| Buybacks as a share of market value | 4.5% | 0.1% | 3.1% | 2.1% | -0.4% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -8.1% | 4.5% | — |
| Operating income | -34.8% | -9.7% | — |
| Net income | -34.2% | -10.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 73.3% | 77.3% | 78.0% | — |
| Operating margin | 21.4% | 28.7% | 30.5% | — |
| Net margin | 14.1% | 19.6% | 20.9% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Price to earnings | 19.2 | 10.7 | 6.4 | 8.6 | 16.4 | 39.3 |
| Price to sales | 1.8 | 2.0 | 1.5 | 2.2 | 4.4 | 7.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 27 Nov 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Paid in the year | 20.00 | 61.80 | 35.80 | 47.50 |
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.