F 
1,249
+4.34%
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
¥11.53bn
FY2020FY2026
Net income
¥451.6m
FY2020FY2026
Free cash flow
¥1.10bn
FY2020FY2026
Shareholders' equity
¥3.92bn
FY2020FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥11.53bn | ¥10.97bn | ¥10.36bn | ¥9.62bn | ¥9.19bn | ¥9.35bn | ¥9.01bn |
| Gross profit | ¥1.78bn | ¥1.70bn | ¥1.49bn | ¥1.55bn | ¥1.56bn | ¥1.50bn | ¥1.45bn |
| Operating income | ¥634.4m | ¥659.7m | ¥527.4m | ¥544.3m | ¥649.5m | ¥528.0m | ¥466.7m |
| Net income | ¥451.6m | ¥406.4m | ¥523.4m | ¥444.9m | ¥528.7m | ¥477.2m | ¥485.5m |
| Diluted earnings per share | 185.33 | 165.01 | 195.60 | 166.27 | 197.57 | 195.84 | 199.25 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥9.31bn | ¥8.92bn | ¥9.56bn | ¥9.06bn | ¥7.70bn | ¥8.31bn | ¥7.97bn |
| Cash and short-term investments | ¥2.17bn | ¥1.96bn | ¥2.36bn | ¥2.37bn | ¥1.79bn | ¥1.87bn | ¥1.18bn |
| Total liabilities | ¥5.40bn | ¥5.28bn | ¥6.08bn | ¥6.03bn | ¥5.69bn | ¥6.83bn | ¥7.34bn |
| Debt | ¥2.63bn | ¥2.92bn | ¥4.06bn | ¥4.14bn | ¥4.07bn | ¥5.15bn | ¥5.87bn |
| Shareholders' equity | ¥3.92bn | ¥3.64bn | ¥3.48bn | ¥3.04bn | ¥2.01bn | ¥1.48bn | ¥626.3m |
| Shares outstanding | 2m | 2m | 3m | 3m | 3m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.34bn | ¥1.06bn | ¥1.06bn | ¥969.8m | ¥898.6m | ¥1.18bn | ¥847.3m |
| Capital spending | −¥243.8m | −¥245.2m | −¥597.4m | −¥762.4m | −¥33.8m | −¥234.8m | −¥496.5m |
| Free cash flow | ¥1.10bn | ¥812.9m | ¥465.8m | ¥207.5m | ¥864.8m | ¥946.1m | ¥350.8m |
| Dividends paid | −¥82.4m | −¥88.3m | −¥53.5m | −¥34.8m | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.99bn | ¥2.89bn | ¥2.94bn | ¥2.88bn | ¥2.82bn | ¥2.72bn | ¥2.79bn | ¥2.76bn |
| Gross profit | ¥420.7m | ¥435.2m | ¥476.0m | ¥469.0m | ¥399.5m | ¥469.8m | ¥422.9m | ¥396.1m |
| Operating income | ¥112.2m | ¥158.5m | ¥216.7m | ¥193.4m | ¥65.9m | ¥135.9m | ¥184.1m | ¥164.8m |
| Net income | ¥127.9m | ¥31.3m | ¥153.2m | ¥132.9m | ¥134.2m | ¥75.3m | ¥118.2m | ¥102.3m |
| Diluted earnings per share | 52.51 | 12.86 | 62.21 | 53.97 | 54.48 | 30.56 | 44.17 | 38.25 |
| Total assets | ¥9.39bn | ¥9.31bn | ¥9.06bn | ¥9.04bn | ¥9.01bn | ¥8.92bn | ¥9.23bn | ¥9.23bn |
| Cash and short-term investments | ¥2.16bn | ¥2.17bn | ¥1.95bn | ¥1.89bn | ¥1.78bn | ¥1.96bn | ¥2.22bn | ¥2.28bn |
| Debt | ¥874.3m | ¥2.57bn | ¥894.8m | ¥2.70bn | ¥912.3m | ¥2.88bn | ¥1.13bn | ¥3.23bn |
| Shareholders' equity | ¥4.00bn | ¥3.92bn | ¥3.89bn | ¥3.80bn | ¥3.72bn | ¥3.64bn | ¥3.72bn | ¥3.64bn |
Financial ratios
Data as of 25 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 15.4% | 15.5% | 14.4% | 16.2% | 16.9% | 16.0% |
| Operating margin | 5.5% | 6.0% | 5.1% | 5.7% | 7.1% | 5.6% |
| Net margin | 3.9% | 3.7% | 5.1% | 4.6% | 5.8% | 5.1% |
| Return on equity | 11.5% | 11.2% | 15.0% | 14.6% | 26.3% | 32.2% |
| Return on assets | 4.8% | 4.6% | 5.5% | 4.9% | 6.9% | 5.7% |
| Free cash flow yield | 42.8% | 33.5% | 31.0% | 28.2% | 26.2% | — |
| Revenue growth | 5.2% | 5.9% | 7.7% | 4.7% | -1.8% | 3.8% |
| Earnings growth | 11.1% | -22.4% | 17.6% | -15.8% | 10.8% | -1.7% |
| Current ratio | 1.63x | 1.58x | 1.45x | 1.53x | 1.51x | 1.33x |
| Debt to equity | 0.66x | 0.79x | 1.04x | 1.36x | 2.02x | 3.46x |
| Equity ratio | 42.0% | 40.8% | 36.4% | 33.5% | 26.1% | 17.8% |
| Interest coverage | 20.06x | 20.24x | 15.52x | 14.80x | 15.27x | 9.05x |
| Buybacks as a share of market value | 1.1% | 8.0% | 0.0% | 0.0% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.4% | 4.5% | — |
| Operating income | 5.2% | 3.7% | — |
| Net income | 0.5% | -1.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 15.4% | 15.3% | 15.7% | — |
| Operating margin | 5.8% | 5.6% | 5.8% | — |
| Net margin | 3.8% | 4.3% | 4.6% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Price to earnings | 6.5 | 7.1 | 4.6 | 6.6 | 6.0 |
| Price to sales | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Paid in the year | 58.00 | 33.00 | 33.00 | 8.00 |
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.