H 
3,725
+0.40%
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
¥6.28bn
FY2017FY2026
Net income
¥9.6m
FY2017FY2026
Free cash flow
¥27.6m
FY2017FY2026
Shareholders' equity
¥1.61bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥6.28bn | ¥6.09bn | ¥5.77bn | ¥5.27bn | ¥4.55bn | ¥4.23bn | ¥4.70bn | ¥5.23bn | ¥4.86bn | ¥4.68bn |
| Gross profit | ¥4.48bn | ¥4.51bn | ¥4.24bn | ¥3.88bn | ¥3.42bn | ¥3.17bn | ¥3.53bn | ¥3.94bn | ¥3.63bn | ¥3.49bn |
| Operating income | ¥205.5m | ¥189.0m | ¥219.6m | ¥121.2m | ¥99.9m | −¥27.2m | ¥27.8m | ¥303.2m | ¥238.5m | ¥231.0m |
| Net income | ¥9.6m | ¥81.0m | ¥116.6m | −¥62.5m | ¥19.4m | −¥160.3m | −¥9.0m | ¥183.9m | ¥42.6m | ¥152.0m |
| Diluted earnings per share | 4.43 | 37.44 | 54.06 | -29.01 | 9.04 | -74.01 | -4.16 | 265.73 | 61.57 | 219.70 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥4.52bn | ¥4.75bn | ¥4.30bn | ¥3.89bn | ¥4.50bn | ¥4.25bn | ¥4.91bn | ¥3.37bn | ¥3.47bn | — |
| Cash and short-term investments | ¥1.03bn | ¥1.35bn | ¥1.14bn | ¥1.00bn | ¥1.19bn | ¥1.20bn | ¥1.95bn | ¥729.7m | ¥1.13bn | — |
| Total liabilities | ¥2.91bn | ¥3.15bn | ¥2.78bn | ¥2.47bn | ¥3.01bn | ¥2.77bn | ¥3.23bn | ¥2.40bn | ¥2.65bn | — |
| Debt | ¥1.78bn | ¥2.05bn | ¥1.76bn | ¥1.48bn | ¥2.09bn | ¥1.88bn | ¥2.40bn | ¥1.51bn | ¥1.77bn | ¥258.6m |
| Shareholders' equity | ¥1.61bn | ¥1.61bn | ¥1.52bn | ¥1.41bn | ¥1.49bn | ¥1.48bn | ¥1.68bn | ¥971.3m | ¥812.7m | — |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥360.0m | ¥349.0m | ¥373.4m | ¥350.8m | ¥373.7m | ¥156.2m | ¥68.5m | ¥359.0m | ¥394.5m | ¥308.3m |
| Capital spending | −¥332.4m | −¥379.0m | −¥401.3m | −¥261.2m | −¥571.8m | −¥354.6m | −¥381.2m | −¥350.5m | −¥179.7m | −¥231.1m |
| Free cash flow | ¥27.6m | −¥30.0m | −¥27.9m | ¥89.6m | −¥198.1m | −¥198.5m | −¥312.7m | ¥8.5m | ¥214.7m | ¥77.2m |
| Dividends paid | −¥32.4m | −¥21.0m | −¥21.5m | −¥21.5m | −¥16.1m | −¥37.5m | −¥24.2m | −¥24.2m | −¥24.2m | −¥24.2m |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.50bn | ¥1.51bn | ¥1.72bn | ¥1.55bn | ¥1.47bn | ¥1.50bn | ¥1.64bn | ¥1.48bn |
| Gross profit | ¥1.12bn | ¥1.12bn | ¥1.27bn | ¥1.16bn | ¥1.10bn | ¥1.11bn | ¥1.20bn | ¥1.10bn |
| Operating income | ¥1.7m | ¥51.4m | ¥121.0m | ¥31.5m | ¥9.0m | ¥63.2m | ¥92.0m | ¥25.0m |
| Net income | −¥97.1m | ¥35.9m | ¥50.5m | ¥20.3m | −¥45.0m | ¥56.7m | ¥59.0m | ¥10.0m |
| Diluted earnings per share | -44.83 | 16.57 | 23.34 | 9.37 | -20.80 | 26.22 | 27.27 | 4.64 |
| Total assets | ¥4.52bn | ¥4.65bn | ¥4.77bn | ¥4.69bn | ¥4.75bn | ¥4.63bn | ¥4.53bn | ¥4.44bn |
| Cash and short-term investments | ¥1.03bn | ¥1.18bn | ¥1.23bn | ¥1.20bn | ¥1.35bn | ¥1.22bn | ¥1.25bn | ¥1.25bn |
| Debt | ¥464.3m | ¥282.9m | ¥1.79bn | ¥292.0m | ¥1.91bn | ¥277.0m | ¥1.69bn | ¥286.0m |
| Shareholders' equity | ¥1.61bn | ¥1.71bn | ¥1.67bn | ¥1.59bn | ¥1.61bn | ¥1.65bn | ¥1.59bn | ¥1.51bn |
Financial ratios
Data as of 7 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 71.4% | 74.0% | 73.4% | 73.6% | 75.1% | 74.9% |
| Operating margin | 3.3% | 2.7% | 3.0% | -0.8% | 2.2% | -0.6% |
| Net margin | 0.2% | 1.3% | 2.0% | -1.2% | 0.4% | -3.8% |
| Return on equity | 0.6% | 5.0% | 7.7% | -4.4% | 1.3% | -10.8% |
| Return on assets | 0.2% | 1.7% | 2.7% | -1.6% | 0.4% | -3.8% |
| Free cash flow yield | 4.5% | 4.3% | 4.6% | 4.4% | 4.7% | — |
| Revenue growth | 3.0% | 5.5% | 9.5% | 16.0% | 7.5% | -10.0% |
| Earnings growth | -88.1% | -30.5% | -286.6% | -421.6% | -112.1% | 1680.5% |
| Current ratio | 1.18x | 1.70x | 1.59x | 1.54x | 1.50x | 1.52x |
| Debt to equity | 0.29x | 1.19x | 1.07x | 0.99x | 1.35x | 1.19x |
| Equity ratio | 35.6% | 33.8% | 35.4% | 36.4% | 33.1% | 34.8% |
| Interest coverage | 12.16x | 12.21x | 17.28x | -4.12x | 19.38x | -3.84x |
| Buybacks as a share of market value | -0.1% | -0.3% | -0.1% | -0.2% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.0% | 8.2% | — |
| Operating income | 19.3% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 72.7% | 73.1% | 73.6% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | — | 106.6 | 72.2 | -113.0 | 245.9 | -21.9 | -289.6 | 4.5 |
| Price to sales | 1.3 | 1.4 | 1.5 | 1.3 | 1.1 | 0.8 | 0.6 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 30 Jul 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Paid in the year | 25.00 | 10.00 | 10.00 | 7.50 | 17.50 |
- 2-for-1 split · 28 Jul 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.