S 
564
+1.62%
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
¥7.33bn
FY2017FY2026
Net income
¥113.8m
FY2017FY2026
Free cash flow
−¥9.3m
FY2017FY2026
Shareholders' equity
¥4.82bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.33bn | ¥6.43bn | ¥8.37bn | ¥10.84bn | ¥9.01bn | ¥5.62bn | ¥5.45bn | ¥5.93bn | ¥6.20bn | ¥5.19bn |
| Gross profit | ¥1.17bn | ¥1.03bn | ¥1.23bn | ¥1.75bn | ¥1.49bn | ¥845.1m | ¥851.0m | ¥932.9m | ¥981.6m | ¥863.4m |
| Operating income | ¥139.4m | ¥63.4m | ¥319.3m | ¥885.5m | ¥693.1m | ¥129.4m | ¥85.0m | ¥125.0m | ¥178.0m | ¥159.3m |
| Net income | ¥113.8m | ¥37.3m | ¥230.7m | ¥651.4m | ¥531.7m | ¥116.7m | ¥66.6m | ¥105.2m | ¥148.2m | ¥131.8m |
| Diluted earnings per share | 22.42 | 7.34 | 45.43 | 128.27 | 104.68 | 22.97 | 13.11 | 20.71 | 28.68 | 25.63 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥7.36bn | ¥6.69bn | ¥7.55bn | ¥7.44bn | ¥6.56bn | ¥5.28bn | ¥4.97bn | ¥5.12bn | ¥5.48bn | ¥5.00bn |
| Cash and short-term investments | ¥1.09bn | ¥1.16bn | ¥1.60bn | ¥1.49bn | ¥1.15bn | ¥1.18bn | ¥1.04bn | ¥900.7m | ¥889.7m | ¥772.6m |
| Total liabilities | ¥2.54bn | ¥2.22bn | ¥2.99bn | ¥3.30bn | ¥3.03bn | ¥2.27bn | ¥2.14bn | ¥2.28bn | ¥2.63bn | ¥2.35bn |
| Debt | ¥500.0m | ¥500.0m | ¥500.0m | ¥500.0m | ¥515.9m | ¥737.2m | ¥758.7m | ¥780.1m | ¥802.1m | ¥850.3m |
| Shareholders' equity | ¥4.82bn | ¥4.47bn | ¥4.56bn | ¥4.14bn | ¥3.53bn | ¥3.00bn | ¥2.84bn | ¥2.84bn | ¥2.85bn | ¥2.65bn |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥25.1m | −¥326.0m | ¥192.8m | ¥473.2m | ¥243.2m | ¥207.8m | ¥206.5m | ¥87.0m | ¥109.0m | ¥79.0m |
| Capital spending | −¥34.4m | −¥1.6m | −¥25.0m | −¥74.4m | −¥17.8m | −¥8.8m | −¥8.0m | −¥1.0m | −¥1.0m | −¥1.0m |
| Free cash flow | −¥9.3m | −¥327.6m | ¥167.8m | ¥398.8m | ¥225.4m | ¥199.1m | ¥198.5m | ¥86.0m | ¥108.0m | ¥78.0m |
| Dividends paid | −¥50.8m | −¥50.8m | −¥60.9m | −¥35.6m | −¥35.6m | −¥35.6m | −¥35.6m | −¥50.0m | −¥25.0m | −¥25.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.78bn | ¥2.12bn | ¥1.84bn | ¥1.61bn | ¥1.75bn | ¥1.54bn | ¥1.68bn | ¥1.54bn |
| Gross profit | ¥449.4m | ¥332.5m | ¥296.4m | ¥262.2m | ¥275.6m | ¥244.5m | ¥274.0m | ¥248.0m |
| Operating income | ¥139.2m | ¥62.5m | ¥44.1m | ¥15.5m | ¥17.3m | −¥5.0m | ¥27.0m | ¥11.5m |
| Net income | ¥98.5m | ¥37.0m | ¥34.7m | ¥24.0m | ¥18.1m | −¥8.9m | ¥25.0m | −¥10.0m |
| Diluted earnings per share | 19.39 | 7.29 | 6.83 | 4.73 | 3.57 | -1.75 | 4.92 | -1.97 |
| Cash from operations | — | — | — | −¥60.0m | — | — | — | — |
| Capital spending | — | — | — | −¥1.0m | — | — | — | — |
| Free cash flow | — | — | — | −¥61.0m | — | — | — | — |
| Total assets | ¥8.33bn | ¥7.36bn | ¥7.20bn | ¥6.91bn | ¥6.85bn | ¥6.69bn | ¥6.94bn | ¥6.88bn |
| Cash and short-term investments | ¥979.3m | ¥1.09bn | ¥1.04bn | ¥1.04bn | ¥1.03bn | ¥1.16bn | ¥1.20bn | ¥1.46bn |
| Debt | ¥500.0m | ¥500.0m | ¥500.0m | ¥500.0m | ¥500.0m | ¥500.0m | ¥500.0m | ¥500.0m |
| Shareholders' equity | ¥5.19bn | ¥4.82bn | ¥4.73bn | ¥4.57bn | ¥4.50bn | ¥4.47bn | ¥4.50bn | ¥4.45bn |
Financial ratios
Data as of 27 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 15.9% | 16.0% | 14.7% | 16.1% | 16.6% | 15.0% |
| Operating margin | 2.2% | 0.8% | 4.1% | 8.4% | 7.8% | 2.6% |
| Net margin | 1.6% | 0.6% | 2.8% | 6.0% | 5.9% | 2.1% |
| Return on equity | 2.4% | 0.8% | 5.1% | 15.7% | 15.1% | 3.9% |
| Return on assets | 1.5% | 0.6% | 3.1% | 8.8% | 8.1% | 2.2% |
| Free cash flow yield | 1.8% | -9.9% | 6.7% | 16.7% | 8.0% | 6.6% |
| Revenue growth | 14.0% | -23.2% | -22.8% | 20.3% | 60.2% | 3.1% |
| Earnings growth | 205.5% | -83.8% | -64.6% | 22.5% | 355.7% | 75.2% |
| Current ratio | 2.00x | 2.09x | 1.80x | 1.64x | 1.52x | 1.48x |
| Debt to equity | 0.10x | 0.11x | 0.11x | 0.12x | 0.15x | 0.25x |
| Equity ratio | 65.5% | 66.9% | 60.4% | 55.6% | 53.8% | 56.9% |
| Interest coverage | 22.49x | 9.47x | 85.36x | 218.10x | 129.00x | 22.12x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -12.2% | 5.4% | 4.1% |
| Operating income | -46.0% | 1.5% | 1.7% |
| Net income | -44.1% | -0.5% | 0.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 15.9% | 15.7% | 15.8% | 15.9% |
| Operating margin | 1.5% | 4.3% | 4.7% | 3.8% |
| Net margin | 1.1% | 3.1% | 3.5% | 3.0% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 25.0 | 67.9 | 8.9 | 3.3 | 4.3 | 20.9 | 36.9 | 30.9 | 9.8 | 25.9 |
| Price to sales | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.2 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 11 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 20.00 | 10.00 | 12.00 | 7.00 | 7.00 | 7.00 | 7.00 | 3.00 |
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.