S 
790
+1.02%
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
¥4.29bn
FY2020FY2026
Net income
¥246.7m
FY2020FY2026
Free cash flow
¥83.3m
FY2020FY2026
Shareholders' equity
¥2.61bn
FY2020FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥4.29bn | ¥3.47bn | ¥3.23bn | ¥2.94bn | ¥2.59bn | ¥1.99bn | ¥1.80bn |
| Gross profit | ¥819.7m | ¥638.2m | ¥578.1m | ¥624.9m | ¥617.4m | ¥424.2m | ¥382.0m |
| Operating income | ¥354.4m | ¥380.7m | ¥332.2m | ¥382.9m | ¥424.7m | ¥262.9m | ¥238.0m |
| Net income | ¥246.7m | ¥259.9m | ¥223.3m | ¥269.1m | ¥280.5m | ¥173.4m | ¥167.0m |
| Diluted earnings per share | 68.21 | 71.67 | 61.56 | 73.77 | 77.62 | 47.95 | 46.17 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥3.39bn | ¥3.01bn | ¥2.77bn | ¥2.47bn | ¥2.20bn | ¥1.27bn | ¥1.07bn |
| Cash and short-term investments | ¥2.04bn | ¥2.37bn | ¥2.29bn | ¥2.06bn | ¥1.84bn | ¥950.3m | −¥6.3m |
| Total liabilities | ¥766.8m | ¥592.3m | ¥563.4m | ¥491.0m | ¥497.3m | ¥382.5m | ¥6.3m |
| Debt | ¥3.9m | — | — | — | — | ¥3.3m | ¥6.3m |
| Shareholders' equity | ¥2.61bn | ¥2.42bn | ¥2.21bn | ¥1.98bn | ¥1.71bn | ¥888.0m | ¥714.0m |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m | 4m | 4m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥121.9m | ¥266.2m | ¥271.1m | ¥224.3m | ¥345.6m | ¥217.5m | ¥165.0m |
| Capital spending | −¥38.7m | −¥31.1m | −¥42.4m | −¥28.5m | −¥2.2m | −¥3.5m | −¥12.2m |
| Free cash flow | ¥83.3m | ¥235.1m | ¥228.7m | ¥195.8m | ¥343.4m | ¥214.1m | ¥152.8m |
| Dividends paid | −¥57.1m | −¥50.0m | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.29bn | ¥1.15bn | ¥1.15bn | ¥972.5m | ¥1.02bn | ¥817.6m | ¥862.0m | ¥888.0m |
| Gross profit | ¥283.5m | ¥168.1m | ¥203.0m | ¥189.4m | ¥259.1m | ¥90.1m | ¥139.0m | ¥176.0m |
| Operating income | ¥125.9m | ¥33.4m | ¥66.3m | ¥94.9m | ¥158.9m | ¥28.5m | ¥78.0m | ¥117.0m |
| Net income | ¥73.5m | ¥20.7m | ¥52.2m | ¥63.2m | ¥109.7m | ¥8.8m | ¥65.0m | ¥85.0m |
| Diluted earnings per share | 20.31 | 5.72 | 14.41 | 17.43 | 30.24 | 2.42 | 17.92 | 23.43 |
| Total assets | ¥3.53bn | ¥3.39bn | ¥3.42bn | ¥3.21bn | ¥3.15bn | ¥3.01bn | ¥3.04bn | ¥2.90bn |
| Cash and short-term investments | ¥2.24bn | ¥2.04bn | ¥2.11bn | ¥2.46bn | ¥2.39bn | ¥2.37bn | ¥2.52bn | ¥2.40bn |
| Debt | ¥1.6m | ¥3.9m | ¥1.6m | ¥4.7m | ¥1.6m | — | — | — |
| Shareholders' equity | ¥2.62bn | ¥2.61bn | ¥2.59bn | ¥2.53bn | ¥2.47bn | ¥2.42bn | ¥2.41bn | ¥2.35bn |
Financial ratios
Data as of 25 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 19.1% | 18.4% | 17.9% | 21.3% | 23.8% | 21.3% | — |
| Operating margin | 8.3% | 11.0% | 10.3% | 13.0% | 16.4% | 13.2% | — |
| Net margin | 5.8% | 7.5% | 6.9% | 9.2% | 10.8% | 8.7% | — |
| Return on equity | 9.5% | 10.7% | 10.1% | 13.6% | 16.4% | 19.5% | — |
| Return on assets | 7.3% | 8.6% | 8.1% | 10.9% | 12.7% | 13.7% | — |
| Free cash flow yield | 4.0% | 8.7% | 8.9% | 7.3% | 11.4% | — | — |
| Revenue growth | 23.6% | 7.5% | 9.8% | 13.4% | 30.1% | 10.8% | — |
| Earnings growth | -5.1% | 16.4% | -17.0% | -4.1% | 61.8% | 3.8% | — |
| Current ratio | 4.00x | 4.94x | 4.98x | 5.12x | 4.44x | 3.10x | — |
| Debt to equity | 0.00x | — | — | 0.00x | 0.00x | 0.00x | 0.00x |
| Equity ratio | 76.9% | 80.3% | 79.7% | 80.1% | 77.4% | 69.9% | — |
| Interest coverage | 2905.23x | — | — | — | — | — | 7909.07x |
| Buybacks as a share of market value | 0.3% | 0.0% | 0.5% | -0.9% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 13.4% | 16.6% | — |
| Operating income | -2.5% | 6.2% | — |
| Net income | -2.8% | 7.3% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 18.8% | 19.1% | 20.0% | — |
| Operating margin | 9.5% | 10.4% | 11.5% | — |
| Net margin | 6.5% | 7.2% | 7.9% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Price to earnings | 12.0 | 11.2 | 12.2 | 12.2 | 11.7 | 28.4 |
| Price to sales | 0.7 | 0.8 | 0.8 | 1.1 | 1.3 | 2.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | |
|---|---|---|
| Paid in the year | 32.00 | 14.00 |
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.