S 
490
-2.00%
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
¥7.46bn
FY2016FY2025
Net income
¥264.3m
FY2016FY2025
Free cash flow
¥364.8m
FY2016FY2025
Shareholders' equity
¥2.82bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.46bn | ¥6.54bn | ¥5.96bn | ¥5.59bn | ¥4.56bn | ¥4.19bn | ¥4.37bn | ¥4.18bn | ¥4.34bn | ¥4.92bn |
| Gross profit | ¥2.38bn | ¥2.10bn | ¥1.84bn | ¥1.40bn | ¥1.38bn | ¥1.33bn | ¥1.32bn | ¥1.23bn | ¥1.27bn | ¥1.46bn |
| Operating income | ¥524.5m | ¥484.9m | ¥377.0m | ¥150.5m | ¥107.0m | ¥211.5m | ¥148.7m | ¥20.6m | ¥274.7m | ¥578.5m |
| Net income | ¥264.3m | ¥301.7m | ¥295.0m | ¥66.1m | ¥83.9m | ¥142.3m | ¥76.3m | ¥15.8m | ¥219.2m | ¥169.5m |
| Diluted earnings per share | 39.44 | 47.11 | 46.27 | 10.48 | 13.35 | 22.71 | 12.29 | 2.55 | 31.94 | 25.43 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.38bn | ¥5.50bn | ¥5.48bn | ¥3.58bn | ¥3.29bn | ¥2.90bn | ¥2.89bn | ¥2.67bn | ¥3.11bn | ¥2.85bn |
| Cash and short-term investments | ¥1.81bn | ¥1.89bn | ¥2.19bn | ¥1.13bn | ¥1.16bn | ¥1.16bn | ¥1.05bn | ¥992.8m | ¥955.2m | ¥1.14bn |
| Total liabilities | ¥2.56bn | ¥2.80bn | ¥3.00bn | ¥1.59bn | ¥1.25bn | ¥929.3m | ¥1.00bn | ¥841.3m | ¥778.7m | ¥822.3m |
| Debt | ¥1.83bn | ¥2.05bn | ¥2.30bn | ¥1.10bn | ¥735.0m | ¥395.0m | ¥455.0m | ¥500.0m | ¥216.7m | ¥256.7m |
| Shareholders' equity | ¥2.82bn | ¥2.70bn | ¥2.41bn | ¥1.99bn | ¥2.04bn | ¥1.97bn | ¥1.89bn | ¥1.83bn | ¥2.33bn | ¥2.03bn |
| Shares outstanding | 7m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 7m | 7m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥366.8m | ¥435.1m | ¥246.0m | −¥308.0m | −¥423.6m | ¥262.6m | ¥185.7m | −¥36.7m | ¥78.7m | ¥615.3m |
| Capital spending | −¥2.1m | −¥31.3m | −¥31.0m | −¥5.8m | −¥33.1m | −¥9.0m | −¥9.3m | −¥10.3m | −¥13.3m | −¥13.5m |
| Free cash flow | ¥364.8m | ¥403.8m | ¥215.0m | −¥313.8m | −¥456.7m | ¥253.6m | ¥176.4m | −¥47.0m | ¥65.4m | ¥601.9m |
| Dividends paid | −¥121.4m | −¥88.0m | −¥25.0m | −¥31.3m | −¥81.5m | −¥24.8m | −¥12.3m | −¥81.9m | −¥65.4m | −¥65.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.90bn | ¥1.94bn | ¥2.04bn | ¥1.87bn | ¥1.99bn | ¥1.56bn | ¥1.69bn | ¥1.76bn |
| Gross profit | ¥602.2m | ¥619.7m | ¥606.6m | ¥594.0m | ¥608.5m | ¥569.7m | ¥527.0m | ¥600.0m |
| Operating income | ¥96.8m | ¥143.3m | ¥129.5m | ¥119.0m | ¥123.0m | ¥153.0m | ¥102.0m | ¥200.0m |
| Net income | ¥74.4m | ¥68.5m | ¥17.2m | ¥77.3m | ¥81.4m | ¥88.4m | ¥83.0m | ¥124.0m |
| Diluted earnings per share | 11.34 | 10.43 | 2.57 | 11.54 | 12.14 | 13.19 | 12.96 | 19.36 |
| Total assets | ¥5.59bn | ¥5.51bn | ¥5.38bn | ¥5.66bn | ¥5.40bn | ¥5.09bn | ¥5.50bn | ¥5.28bn |
| Cash and short-term investments | ¥1.88bn | ¥1.65bn | ¥1.81bn | ¥1.88bn | ¥1.66bn | ¥1.58bn | ¥1.89bn | ¥1.91bn |
| Debt | ¥1.72bn | ¥1.35bn | ¥1.83bn | ¥1.37bn | ¥1.94bn | ¥1.37bn | ¥1.37bn | ¥1.37bn |
| Shareholders' equity | ¥2.84bn | ¥2.76bn | ¥2.82bn | ¥2.78bn | ¥2.69bn | ¥2.59bn | ¥2.70bn | ¥2.53bn |
Financial ratios
Data as of 24 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 31.9% | 32.1% | 30.9% | 25.1% | 30.2% | 31.7% |
| Operating margin | 7.0% | 7.4% | 7.6% | 2.1% | 2.7% | 5.2% |
| Net margin | 3.5% | 4.6% | 4.9% | 1.2% | 1.8% | 3.4% |
| Return on equity | 9.4% | 11.2% | 12.2% | 3.3% | 4.1% | 7.2% |
| Return on assets | 4.9% | 5.5% | 5.4% | 1.8% | 2.6% | 4.9% |
| Free cash flow yield | 10.9% | 14.5% | 8.6% | -9.5% | -12.4% | 8.6% |
| Revenue growth | 14.0% | 9.7% | 6.7% | 22.6% | 8.8% | -4.1% |
| Earnings growth | -12.4% | 2.3% | 346.5% | -21.3% | -41.0% | 86.5% |
| Current ratio | 2.30x | 2.29x | 2.33x | 3.48x | 4.00x | 3.71x |
| Debt to equity | 0.65x | 0.76x | 0.95x | 0.55x | 0.36x | 0.20x |
| Equity ratio | 52.4% | 49.1% | 44.0% | 55.6% | 62.0% | 67.9% |
| Interest coverage | 22.89x | 28.70x | 51.18x | 24.41x | 51.37x | 81.84x |
| Buybacks as a share of market value | -4.7% | -0.4% | -1.2% | -0.3% | -0.3% | -1.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.1% | 12.2% | 5.8% |
| Operating income | 51.6% | 19.9% | 9.9% |
| Net income | 58.7% | 13.2% | 2.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 32.0% | 30.2% | 30.4% | 29.8% |
| Operating margin | 7.2% | 6.0% | 5.4% | 5.5% |
| Net margin | 4.0% | 3.6% | 3.4% | 3.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 12.8 | 10.3 | 11.6 | 48.3 | 43.7 | 31.1 | 51.7 | 213.9 | 30.4 | 18.1 |
| Price to sales | 0.5 | 0.5 | 0.6 | 0.6 | 0.8 | 1.1 | 0.9 | 0.8 | 1.5 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 36.00 | 14.00 | 4.00 | 5.00 | 7.00 | 4.00 | 2.00 | 12.00 |
- 3-for-1 split · 13 Mar 2017
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.