A 
1,355
+2.50%
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
¥19.38bn
FY2019FY2025
Net income
¥893.0m
FY2019FY2025
Free cash flow
¥2.47bn
FY2019FY2025
Shareholders' equity
¥9.00bn
FY2019FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥19.38bn | ¥18.18bn | ¥16.79bn | ¥12.59bn | ¥10.91bn | ¥9.63bn | ¥8.70bn |
| Gross profit | ¥6.95bn | ¥6.50bn | ¥6.13bn | ¥4.70bn | ¥4.17bn | ¥3.58bn | ¥3.30bn |
| Operating income | ¥1.58bn | ¥1.90bn | ¥1.80bn | ¥1.35bn | ¥1.49bn | ¥1.18bn | ¥1.05bn |
| Net income | ¥893.0m | ¥1.08bn | ¥1.12bn | ¥830.0m | ¥941.0m | ¥584.0m | ¥614.0m |
| Diluted earnings per share | 60.95 | 75.74 | 74.38 | 55.10 | 63.64 | 39.50 | 43.10 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥27.08bn | ¥24.75bn | ¥24.47bn | ¥23.05bn | ¥19.34bn | ¥18.82bn | ¥18.11bn |
| Cash and short-term investments | ¥2.26bn | ¥2.24bn | ¥2.33bn | ¥1.94bn | ¥1.39bn | ¥1.22bn | ¥778.0m |
| Total liabilities | ¥18.08bn | ¥16.27bn | ¥15.78bn | ¥15.14bn | ¥12.40bn | ¥12.82bn | ¥12.69bn |
| Debt | ¥13.47bn | ¥12.03bn | ¥11.64bn | ¥11.35bn | ¥9.29bn | ¥9.97bn | ¥9.99bn |
| Shareholders' equity | ¥9.00bn | ¥8.47bn | ¥8.69bn | ¥7.91bn | ¥6.94bn | ¥6.00bn | ¥5.42bn |
| Shares outstanding | 15m | 14m | 15m | 15m | 15m | 15m | 14m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥2.88bn | ¥3.41bn | ¥2.71bn | ¥2.28bn | ¥2.20bn | ¥1.73bn | ¥1.90bn |
| Capital spending | −¥407.0m | −¥663.0m | −¥530.0m | −¥296.0m | −¥324.0m | −¥306.0m | −¥295.0m |
| Free cash flow | ¥2.47bn | ¥2.75bn | ¥2.18bn | ¥1.98bn | ¥1.87bn | ¥1.42bn | ¥1.61bn |
| Dividends paid | −¥397.0m | −¥422.0m | −¥421.0m | — | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.80bn | ¥5.55bn | ¥5.23bn | ¥5.19bn | ¥4.96bn | ¥4.70bn | ¥4.54bn | ¥4.67bn |
| Gross profit | ¥2.79bn | ¥2.67bn | ¥2.49bn | ¥2.42bn | ¥2.35bn | ¥2.24bn | ¥2.14bn | ¥2.17bn |
| Operating income | ¥701.0m | ¥688.0m | ¥468.0m | ¥330.0m | ¥489.0m | ¥439.0m | ¥327.0m | ¥279.0m |
| Net income | ¥529.0m | ¥442.0m | ¥287.0m | ¥95.0m | ¥322.0m | ¥264.0m | ¥212.0m | ¥211.0m |
| Diluted earnings per share | 37.13 | 31.03 | 20.15 | 6.48 | 21.98 | 18.02 | 14.47 | 14.85 |
| Cash from operations | ¥664.0m | ¥899.0m | ¥735.0m | ¥1.01bn | ¥829.0m | ¥680.0m | ¥360.0m | ¥1.08bn |
| Capital spending | −¥47.0m | −¥132.0m | −¥109.0m | −¥66.0m | −¥175.0m | −¥89.0m | −¥77.0m | −¥60.0m |
| Free cash flow | ¥617.0m | ¥767.0m | ¥626.0m | ¥944.0m | ¥654.0m | ¥591.0m | ¥283.0m | ¥1.02bn |
| Total assets | ¥30.08bn | ¥29.06bn | ¥29.32bn | ¥27.08bn | ¥25.46bn | ¥25.26bn | ¥24.38bn | ¥24.75bn |
| Cash and short-term investments | ¥2.94bn | ¥2.47bn | ¥2.79bn | ¥2.26bn | ¥2.40bn | ¥2.68bn | ¥2.02bn | ¥2.24bn |
| Debt | ¥4.45bn | ¥10.44bn | ¥4.26bn | ¥9.81bn | ¥3.63bn | ¥9.59bn | ¥3.98bn | ¥3.47bn |
| Shareholders' equity | ¥9.40bn | ¥8.88bn | ¥8.43bn | ¥9.00bn | ¥8.90bn | ¥8.58bn | ¥8.29bn | ¥8.47bn |
Financial ratios
Data as of 28 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 35.9% | 35.8% | 36.5% | 37.3% | 38.2% | 37.1% |
| Operating margin | 8.2% | 10.4% | 10.7% | 10.7% | 13.7% | 12.2% |
| Net margin | 4.6% | 5.9% | 6.7% | 6.6% | 8.6% | 6.1% |
| Return on equity | 9.9% | 12.7% | 12.9% | 10.5% | 13.6% | 9.7% |
| Return on assets | 3.3% | 4.3% | 4.6% | 3.6% | 4.9% | 3.1% |
| Free cash flow yield | 12.3% | 15.0% | 11.3% | 9.5% | 9.3% | 7.3% |
| Revenue growth | 6.6% | 8.3% | 33.3% | 15.4% | 13.3% | 10.7% |
| Earnings growth | -17.0% | -4.1% | 35.2% | -11.8% | 61.1% | -4.9% |
| Current ratio | 0.69x | 0.72x | 0.82x | 0.78x | 0.82x | 0.76x |
| Debt to equity | 1.09x | 1.03x | 0.97x | 1.03x | 0.99x | 1.24x |
| Equity ratio | 33.2% | 34.2% | 35.5% | 34.3% | 35.9% | 31.9% |
| Interest coverage | 8.66x | 10.91x | 14.64x | 13.63x | 14.23x | 6.20x |
| Buybacks as a share of market value | -3.1% | 5.8% | -0.2% | -1.9% | 0.0% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.5% | 15.0% | — |
| Operating income | 5.5% | 6.1% | — |
| Net income | 2.5% | 8.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 35.8% | 36.3% | 36.6% | — |
| Operating margin | 9.3% | 9.9% | 10.6% | — |
| Net margin | 5.2% | 5.9% | 6.2% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 19.8 | 11.1 | 12.5 | 16.6 | 21.9 |
| Price to sales | 0.9 | 0.7 | 0.8 | 1.1 | 1.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 30 Oct 2025.
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Paid in the year | 88.07 | 28.07 | 28.07 |
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.