G 
2,593
+3.84%
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
¥35.88bn
FY2016FY2025
Net income
¥2.19bn
FY2016FY2025
Free cash flow
−¥1.10bn
FY2016FY2025
Shareholders' equity
¥10.34bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥35.88bn | ¥28.47bn | ¥22.98bn | ¥17.02bn | ¥13.47bn | ¥10.98bn | ¥9.05bn | ¥6.97bn | ¥5.61bn | ¥4.54bn |
| Gross profit | ¥23.96bn | ¥19.33bn | ¥15.57bn | ¥11.84bn | ¥9.71bn | ¥7.77bn | ¥6.32bn | ¥4.83bn | ¥3.82bn | ¥3.01bn |
| Operating income | ¥3.37bn | ¥2.91bn | ¥2.35bn | ¥1.57bn | ¥936.1m | ¥461.3m | ¥1.01bn | ¥775.6m | ¥627.1m | ¥456.3m |
| Net income | ¥2.19bn | ¥1.88bn | ¥1.60bn | ¥1.54bn | ¥1.08bn | ¥112.7m | ¥524.8m | ¥455.7m | ¥218.9m | ¥104.6m |
| Diluted earnings per share | 54.59 | 46.89 | 39.97 | 38.50 | 26.94 | 2.84 | 13.39 | 11.66 | 2.73 | 1.30 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥22.24bn | ¥17.10bn | ¥12.53bn | ¥9.91bn | ¥8.28bn | ¥6.87bn | ¥5.78bn | ¥4.27bn | ¥2.39bn | ¥2.23bn |
| Cash and short-term investments | ¥2.43bn | ¥2.44bn | ¥2.22bn | ¥2.01bn | ¥1.87bn | ¥1.79bn | ¥1.88bn | ¥1.74bn | ¥804.9m | ¥872.6m |
| Total liabilities | ¥11.86bn | ¥8.72bn | ¥5.76bn | ¥4.47bn | ¥4.16bn | ¥3.76bn | ¥2.64bn | ¥1.58bn | ¥1.61bn | ¥1.70bn |
| Debt | ¥5.80bn | ¥4.00bn | ¥2.30bn | ¥1.75bn | ¥1.81bn | ¥2.40bn | ¥1.15bn | ¥618.4m | ¥873.3m | ¥1.08bn |
| Shareholders' equity | ¥10.34bn | ¥8.37bn | ¥6.77bn | ¥5.43bn | ¥4.12bn | ¥3.11bn | ¥3.14bn | ¥2.68bn | ¥779.6m | ¥528.1m |
| Shares outstanding | 40m | 40m | 40m | 40m | 40m | 40m | 39m | 39m | 80m | 80m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥4.09bn | ¥3.28bn | ¥2.53bn | ¥2.15bn | ¥2.40bn | ¥409.6m | ¥1.07bn | ¥798.7m | ¥575.1m | ¥442.0m |
| Capital spending | −¥5.19bn | −¥4.06bn | −¥1.61bn | −¥1.51bn | −¥1.41bn | −¥1.35bn | −¥844.7m | −¥864.9m | −¥383.5m | −¥267.5m |
| Free cash flow | −¥1.10bn | −¥788.3m | ¥925.7m | ¥635.2m | ¥987.6m | −¥939.3m | ¥229.7m | −¥66.2m | ¥191.6m | ¥174.5m |
| Dividends paid | −¥399.8m | −¥358.9m | −¥301.4m | −¥316.3m | −¥99.2m | −¥147.6m | −¥87.6m | −¥87.0m | −¥87.0m | −¥87.0m |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥11.03bn | ¥10.60bn | ¥10.64bn | ¥9.76bn | ¥8.92bn | ¥8.69bn | ¥8.50bn | ¥7.88bn |
| Gross profit | ¥7.50bn | ¥7.22bn | ¥7.20bn | ¥6.55bn | ¥5.98bn | ¥5.78bn | ¥5.64bn | ¥5.39bn |
| Operating income | ¥1.08bn | ¥1.21bn | ¥1.43bn | ¥991.9m | ¥828.6m | ¥772.6m | ¥774.8m | ¥844.1m |
| Net income | ¥695.0m | ¥801.3m | ¥960.8m | ¥610.1m | ¥543.2m | ¥485.4m | ¥547.1m | ¥490.1m |
| Diluted earnings per share | 8.66 | 9.99 | 11.98 | 15.24 | 13.57 | 12.12 | 13.66 | 12.25 |
| Cash from operations | — | — | — | ¥4.09bn | — | — | — | — |
| Capital spending | — | — | — | −¥5.19bn | — | — | — | — |
| Free cash flow | — | — | — | −¥1.10bn | — | — | — | — |
| Total assets | ¥25.79bn | ¥24.21bn | ¥22.82bn | ¥22.24bn | ¥20.82bn | ¥19.76bn | ¥18.44bn | ¥17.10bn |
| Cash and short-term investments | ¥3.28bn | ¥3.05bn | ¥2.67bn | ¥2.43bn | ¥2.36bn | ¥2.75bn | ¥2.45bn | ¥2.44bn |
| Debt | ¥2.07bn | ¥6.15bn | ¥1.87bn | ¥5.80bn | ¥1.73bn | ¥5.45bn | ¥2.42bn | ¥1.21bn |
| Shareholders' equity | ¥12.55bn | ¥12.06bn | ¥11.14bn | ¥10.34bn | ¥9.73bn | ¥9.41bn | ¥8.88bn | ¥8.37bn |
Financial ratios
Data as of 12 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 66.8% | 67.9% | 67.8% | 69.6% | 72.1% | 70.7% |
| Operating margin | 9.4% | 10.2% | 10.2% | 9.2% | 6.9% | 4.2% |
| Net margin | 6.1% | 6.6% | 6.9% | 9.0% | 8.0% | 1.0% |
| Return on equity | 21.1% | 22.4% | 23.6% | 28.3% | 26.1% | 3.6% |
| Return on assets | 9.8% | 11.0% | 12.8% | 15.5% | 13.0% | 1.6% |
| Free cash flow yield | 10.7% | 8.5% | 4.8% | 4.2% | 4.4% | 2.0% |
| Revenue growth | 26.0% | 23.9% | 35.1% | 26.3% | 22.7% | 21.3% |
| Earnings growth | 16.5% | 17.4% | 3.8% | 42.9% | 855.3% | -78.5% |
| Current ratio | 0.71x | 0.82x | 0.94x | 1.03x | 0.95x | 0.94x |
| Debt to equity | 0.56x | 0.48x | 0.34x | 0.32x | 0.44x | 0.77x |
| Equity ratio | 46.5% | 49.0% | 54.0% | 54.8% | 49.7% | 45.2% |
| Interest coverage | 87.70x | 315.30x | 576.18x | 417.06x | 217.35x | 169.02x |
| Buybacks as a share of market value | -0.1% | -0.1% | -0.0% | -0.0% | -0.6% | -1.4% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 28.2% | 26.7% | — |
| Operating income | 28.9% | 48.8% | — |
| Net income | 12.4% | 81.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 67.3% | 67.7% | 68.5% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 30.8 | 38.8 | 32.3 | 27.0 | 24.7 | 155.8 | 38.9 | 38.8 |
| Price to sales | 1.9 | 2.5 | 2.2 | 2.4 | 2.0 | 1.6 | 2.3 | 2.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 28 Apr 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 6.50 | 15.50 | 9.00 | 7.50 | 6.75 | 2.50 | 3.75 | 2.25 |
- 2-for-1 split · 28 Jul 2023
- 2-for-1 split · 17 Mar 2020
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.