N 
2,027
+0.05%
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
¥24.16bn
FY2021FY2025
Net income
¥2.09bn
FY2021FY2025
Free cash flow
¥2.24bn
FY2021FY2025
Shareholders' equity
¥14.48bn
FY2021FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Revenue | ¥24.16bn | ¥21.61bn | ¥17.99bn | ¥14.54bn | ¥12.13bn |
| Gross profit | ¥5.95bn | ¥5.68bn | ¥4.92bn | ¥3.99bn | ¥3.10bn |
| Operating income | ¥2.87bn | ¥3.09bn | ¥2.46bn | ¥2.00bn | ¥1.41bn |
| Net income | ¥2.09bn | ¥2.19bn | ¥1.74bn | ¥1.24bn | ¥1.04bn |
| Diluted earnings per share | 237.41 | 249.82 | 206.66 | 147.90 | 118.70 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Total assets | ¥24.58bn | ¥23.62bn | ¥22.51bn | ¥20.16bn | ¥19.25bn |
| Cash and short-term investments | ¥4.82bn | ¥4.52bn | ¥4.08bn | ¥2.28bn | ¥2.16bn |
| Total liabilities | ¥10.10bn | ¥10.18bn | ¥10.33bn | ¥10.22bn | ¥10.61bn |
| Debt | ¥5.62bn | ¥6.15bn | ¥6.61bn | ¥7.28bn | ¥8.26bn |
| Shareholders' equity | ¥14.48bn | ¥13.44bn | ¥12.18bn | ¥9.93bn | ¥8.63bn |
| Shares outstanding | 9m | 9m | 8m | 8m | 9m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Cash from operations | ¥2.30bn | ¥2.31bn | ¥2.31bn | ¥1.55bn | ¥1.08bn |
| Capital spending | −¥57.5m | −¥14.1m | −¥44.4m | −¥68.1m | −¥11.6m |
| Free cash flow | ¥2.24bn | ¥2.30bn | ¥2.27bn | ¥1.49bn | ¥1.07bn |
| Dividends paid | −¥1.00bn | −¥1.23bn | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥6.56bn | ¥6.39bn | ¥6.28bn | ¥6.23bn | ¥6.14bn | ¥5.90bn | ¥5.89bn | ¥5.81bn |
| Gross profit | ¥1.72bn | ¥1.47bn | ¥1.56bn | ¥1.44bn | ¥1.48bn | ¥1.42bn | ¥1.62bn | ¥1.62bn |
| Operating income | ¥844.8m | ¥616.4m | ¥717.2m | ¥609.5m | ¥727.0m | ¥634.0m | ¥897.5m | ¥953.8m |
| Net income | ¥582.7m | ¥432.9m | ¥497.2m | ¥488.3m | ¥511.3m | ¥437.3m | ¥650.0m | ¥699.0m |
| Diluted earnings per share | 66.27 | 49.24 | 56.55 | 55.55 | 58.17 | 49.75 | 73.94 | 79.81 |
| Cash from operations | ¥211.0m | ¥836.0m | ¥374.0m | ¥820.0m | ¥11.0m | ¥1.32bn | ¥148.0m | ¥1.30bn |
| Capital spending | — | −¥9.0m | −¥100.0m | −¥1.0m | −¥3.0m | −¥17.0m | −¥34.0m | −¥1.0m |
| Free cash flow | — | ¥827.0m | ¥274.0m | ¥819.0m | ¥8.0m | ¥1.30bn | ¥114.0m | ¥1.30bn |
| Total assets | ¥24.14bn | ¥24.37bn | ¥24.35bn | ¥24.58bn | ¥23.41bn | ¥23.73bn | ¥23.06bn | ¥23.62bn |
| Cash and short-term investments | ¥4.24bn | ¥4.89bn | ¥4.31bn | ¥4.82bn | ¥4.28bn | ¥5.07bn | ¥4.04bn | ¥4.52bn |
| Debt | ¥2.99bn | ¥4.79bn | ¥3.01bn | ¥5.14bn | ¥3.32bn | ¥5.43bn | ¥3.11bn | ¥2.94bn |
| Shareholders' equity | ¥15.00bn | ¥14.89bn | ¥14.45bn | ¥14.48bn | ¥14.00bn | ¥13.97bn | ¥13.53bn | ¥13.44bn |
Financial ratios
Data as of 27 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 24.6% | 26.3% | 27.4% | 27.5% | 25.5% | — |
| Operating margin | 11.9% | 14.3% | 13.7% | 13.8% | 11.7% | — |
| Net margin | 8.6% | 10.1% | 9.7% | 8.5% | 8.6% | — |
| Return on equity | 14.4% | 16.3% | 14.3% | 12.5% | 12.1% | — |
| Return on assets | 8.5% | 9.3% | 7.7% | 6.2% | 5.4% | — |
| Free cash flow yield | 11.2% | 11.1% | 11.7% | 8.1% | — | — |
| Revenue growth | 11.8% | 20.1% | 23.8% | 19.9% | — | — |
| Earnings growth | -4.6% | 25.6% | 40.1% | 19.1% | — | — |
| Current ratio | 1.23x | 1.22x | 1.12x | 0.88x | 1.44x | 1.34x |
| Debt to equity | 0.36x | 0.43x | 0.53x | 0.72x | 0.95x | 1.11x |
| Equity ratio | 58.9% | 56.9% | 54.1% | 49.3% | 44.9% | 40.9% |
| Interest coverage | 38.14x | 59.19x | 48.67x | 10.68x | 8.62x | — |
| Buybacks as a share of market value | -0.4% | -3.9% | -0.3% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.8% | — | — |
| Operating income | 12.7% | — | — |
| Net income | 18.9% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 25.4% | 26.2% | — | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Price to earnings | 9.7 | 10.4 | 13.8 |
| Price to sales | 0.8 | 1.1 | 1.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 28 Apr 2026.
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Paid in the year | 55.00 | 175.00 | 145.00 |
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.