P 
613
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
¥9.21bn
FY2016FY2025
Net income
¥433.0m
FY2016FY2025
Free cash flow
¥1.04bn
FY2016FY2025
Shareholders' equity
¥4.17bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.21bn | ¥9.31bn | ¥9.63bn | ¥8.65bn | ¥8.59bn | ¥7.95bn | ¥8.10bn | ¥7.39bn | ¥6.85bn | ¥5.86bn |
| Gross profit | ¥2.09bn | ¥1.98bn | ¥2.29bn | ¥2.02bn | ¥1.79bn | ¥1.56bn | ¥1.72bn | ¥2.17bn | ¥2.04bn | ¥1.73bn |
| Operating income | ¥563.3m | ¥448.8m | ¥691.5m | ¥551.6m | ¥286.5m | −¥76.2m | −¥47.1m | ¥778.0m | ¥649.7m | ¥557.0m |
| Net income | ¥433.0m | ¥210.5m | ¥419.9m | ¥403.9m | ¥172.1m | −¥102.1m | ¥2.3m | ¥502.4m | ¥408.9m | ¥386.7m |
| Diluted earnings per share | 89.56 | 43.57 | 86.95 | 81.81 | 34.68 | -19.62 | 0.42 | 91.92 | 82.12 | 77.67 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥7.51bn | ¥7.18bn | ¥7.42bn | ¥7.46bn | ¥6.71bn | ¥8.25bn | ¥7.76bn | ¥6.12bn | ¥4.61bn | ¥4.23bn |
| Cash and short-term investments | ¥1.53bn | ¥1.00bn | ¥1.04bn | ¥1.00bn | ¥1.02bn | ¥2.07bn | ¥1.09bn | ¥2.00bn | ¥1.12bn | ¥1.15bn |
| Total liabilities | ¥3.34bn | ¥3.40bn | ¥3.79bn | ¥4.08bn | ¥3.67bn | ¥5.22bn | ¥4.49bn | ¥2.85bn | ¥3.13bn | ¥3.32bn |
| Debt | ¥1.14bn | ¥1.82bn | ¥2.08bn | ¥2.45bn | ¥2.08bn | ¥3.58bn | ¥3.03bn | ¥1.42bn | ¥1.95bn | ¥2.20bn |
| Shareholders' equity | ¥4.17bn | ¥3.78bn | ¥3.63bn | ¥3.38bn | ¥3.03bn | ¥3.03bn | ¥3.27bn | ¥3.26bn | ¥1.49bn | ¥908.5m |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.35bn | ¥639.1m | ¥909.0m | ¥588.8m | ¥765.5m | ¥1.17bn | −¥569.8m | ¥905.0m | ¥905.0m | ¥905.0m |
| Capital spending | −¥312.3m | −¥319.6m | −¥174.5m | −¥966.3m | −¥139.5m | −¥731.2m | −¥2.03bn | −¥784.0m | −¥784.0m | −¥313.4m |
| Free cash flow | ¥1.04bn | ¥319.5m | ¥734.5m | −¥377.4m | ¥626.0m | ¥443.5m | −¥2.60bn | ¥121.0m | ¥121.0m | ¥591.6m |
| Dividends paid | −¥62.8m | −¥57.9m | −¥49.5m | −¥49.6m | −¥49.0m | −¥49.0m | −¥49.0m | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Nov 2025 | Oct 2025 | Aug 2025 | Jul 2025 | May 2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.18bn | ¥2.32bn | ¥2.10bn | ¥2.47bn | ¥2.47bn | ¥2.30bn | ¥2.30bn | ¥2.42bn |
| Gross profit | ¥440.1m | ¥537.6m | ¥444.7m | ¥638.5m | ¥638.5m | ¥501.9m | ¥501.9m | ¥585.2m |
| Operating income | ¥19.1m | ¥148.3m | ¥76.6m | ¥243.1m | ¥243.1m | ¥113.2m | ¥113.2m | ¥197.3m |
| Net income | ¥21.3m | ¥90.4m | ¥43.8m | ¥172.4m | ¥172.4m | ¥76.9m | ¥77.7m | ¥123.5m |
| Diluted earnings per share | 4.27 | 18.15 | 8.80 | 35.66 | 35.66 | 15.91 | 16.06 | 25.54 |
| Cash from operations | — | — | — | — | — | — | ¥1.35bn | — |
| Capital spending | — | — | — | — | — | — | −¥312.0m | — |
| Free cash flow | — | — | — | — | — | — | ¥1.04bn | — |
| Total assets | ¥7.98bn | ¥8.06bn | ¥7.86bn | ¥8.23bn | ¥8.23bn | ¥7.49bn | ¥7.51bn | ¥7.43bn |
| Cash and short-term investments | ¥1.35bn | ¥1.34bn | ¥1.28bn | ¥1.51bn | ¥1.51bn | ¥1.53bn | ¥1.53bn | ¥1.49bn |
| Debt | ¥1.54bn | ¥1.49bn | ¥1.52bn | ¥1.42bn | ¥1.40bn | ¥721.5m | ¥1.14bn | ¥805.7m |
| Shareholders' equity | ¥4.54bn | ¥4.50bn | ¥4.40bn | ¥4.35bn | ¥4.35bn | ¥4.17bn | ¥4.17bn | ¥4.15bn |
Financial ratios
Data as of 22 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 22.7% | 21.3% | 23.7% | 23.4% | 20.9% | 19.6% |
| Operating margin | 7.5% | 3.5% | 6.9% | 7.4% | 3.0% | -1.5% |
| Net margin | 4.7% | 2.3% | 4.4% | 4.7% | 2.0% | -1.3% |
| Return on equity | 10.4% | 5.6% | 11.6% | 11.9% | 5.7% | -3.4% |
| Return on assets | 5.8% | 2.9% | 5.7% | 5.4% | 2.6% | -1.2% |
| Free cash flow yield | 51.2% | 29.6% | 33.4% | 47.0% | 27.2% | 54.6% |
| Revenue growth | -1.0% | -3.4% | 11.3% | 0.6% | 8.1% | -1.9% |
| Earnings growth | 105.7% | -49.9% | 4.0% | 134.6% | -268.5% | -4573.4% |
| Current ratio | 1.33x | 1.23x | 1.12x | 1.07x | 1.24x | 1.21x |
| Debt to equity | 0.27x | 0.48x | 0.57x | 0.73x | 0.68x | 1.18x |
| Equity ratio | 55.5% | 52.7% | 48.9% | 45.3% | 45.2% | 36.7% |
| Interest coverage | 70.67x | 36.41x | 68.32x | 74.34x | 34.98x | -15.88x |
| Buybacks as a share of market value | -0.1% | -0.1% | 2.2% | 0.5% | 4.7% | 4.6% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 2.1% | 3.0% | — |
| Operating income | 0.7% | — | — |
| Net income | 2.4% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 22.0% | 22.8% | 22.0% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.6 | 13.4 | 7.6 | 6.4 | 16.3 | -22.7 | — | 10.1 |
| Price to sales | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 28 Aug 2025.
| FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|
| Paid in the year | 26.00 | 12.00 | 10.00 | 10.00 |
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.