F 
100
+1.01%
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
¥4.56bn
FY2017FY2026
Net income
¥169.2m
FY2017FY2026
Free cash flow
¥187.8m
FY2017FY2026
Shareholders' equity
¥746.0m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.56bn | ¥3.14bn | ¥3.07bn | ¥2.98bn | ¥2.15bn | ¥1.90bn | ¥888.0m | ¥1.52bn | ¥1.28bn | ¥1.15bn |
| Operating income | ¥139.1m | ¥126.4m | ¥169.0m | ¥156.5m | ¥52.3m | ¥85.6m | ¥57.0m | ¥68.1m | ¥56.2m | ¥45.6m |
| Net income | ¥169.2m | ¥86.3m | ¥130.2m | ¥112.2m | ¥50.4m | ¥103.1m | ¥51.7m | ¥100.4m | ¥68.6m | ¥73.7m |
| Diluted earnings per share | 6.98 | 3.56 | 5.37 | 4.64 | 2.10 | 4.33 | 2.18 | 4.29 | 2.92 | 3.14 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥1.87bn | ¥1.32bn | ¥1.30bn | ¥1.19bn | ¥802.1m | ¥909.5m | ¥700,000 | ¥650.8m | ¥490.4m | ¥439.5m |
| Cash and short-term investments | ¥973.8m | ¥761.2m | ¥770.0m | ¥729.6m | ¥471.8m | ¥534.8m | ¥382,000 | — | — | — |
| Total liabilities | ¥1.13bn | ¥678.7m | ¥693.6m | ¥663.6m | ¥351.7m | ¥471.4m | ¥319,000 | ¥295.7m | ¥222.2m | ¥238.1m |
| Debt | — | — | −¥82.7m | −¥87.5m | −¥58.5m | — | — | — | — | — |
| Shareholders' equity | ¥746.0m | ¥639.9m | ¥607.9m | ¥530.0m | ¥450.5m | ¥438.1m | ¥379,000 | ¥355.1m | ¥268.2m | ¥201.3m |
| Shares outstanding | 24m | 24m | 24m | 24m | 24m | 24m | 24m | 23m | 24m | 23m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥194.9m | ¥65.5m | ¥107.5m | ¥296.0m | −¥17.0m | ¥192.5m | ¥24.1m | ¥143.0m | ¥28.0m | ¥83.0m |
| Capital spending | −¥7.1m | −¥4.7m | −¥14.3m | −¥2.3m | −¥11.6m | −¥2.4m | −¥1.2m | −¥3.0m | −¥5.0m | −¥2.0m |
| Free cash flow | ¥187.8m | ¥60.8m | ¥93.3m | ¥293.7m | −¥28.7m | ¥190.1m | ¥22.9m | ¥140.0m | ¥23.0m | ¥81.0m |
| Dividends paid | −¥62.8m | −¥57.8m | −¥52.8m | −¥47.5m | −¥42.4m | −¥37.2m | −¥32.6m | −¥27.0m | −¥23.0m | −¥23.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.16bn | ¥1.21bn | ¥1.14bn | ¥1.19bn | ¥1.03bn | ¥696.8m | ¥683.9m | ¥810.8m |
| Operating income | ¥27.5m | ¥77.6m | ¥31.8m | ¥68.5m | −¥38.7m | ¥25.1m | ¥10.2m | ¥20.6m |
| Net income | ¥13.2m | ¥93.6m | ¥45.3m | ¥48.9m | −¥18.7m | ¥17.5m | ¥14.6m | ¥12.3m |
| Diluted earnings per share | 0.55 | 3.86 | 1.87 | 2.02 | -0.77 | 0.72 | 0.60 | 0.51 |
| Total assets | ¥1.53bn | ¥1.87bn | ¥1.42bn | ¥1.42bn | ¥1.26bn | ¥1.32bn | ¥1.18bn | ¥1.21bn |
| Cash and short-term investments | ¥785.9m | ¥973.8m | ¥700.5m | ¥508.9m | ¥558.0m | ¥761.2m | ¥639.7m | ¥661.9m |
| Shareholders' equity | ¥691.3m | ¥746.0m | ¥668.1m | ¥620.1m | ¥565.3m | ¥639.9m | ¥622.4m | ¥617.4m |
Financial ratios
Data as of 26 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2015 | FY2014 | FY2013 | FY2012 | FY2009 | FY2008 | FY2007 | FY2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.0% | 4.3% | 5.5% | 5.3% | 3.3% | 6.8% | — | — | — | — | — | — | — | — |
| Net margin | 3.7% | 2.8% | 4.2% | 3.8% | 2.3% | 5.4% | — | — | — | — | — | — | — | — |
| Return on equity | 22.7% | 13.5% | 21.4% | 21.2% | 11.2% | 23.5% | — | — | — | — | — | — | — | — |
| Return on assets | 9.0% | 6.5% | 10.0% | 9.4% | 6.3% | 11.3% | — | — | — | — | — | — | — | — |
| Free cash flow yield | 8.1% | 2.8% | 4.9% | 12.0% | -0.2% | 8.0% | — | — | — | — | — | — | — | — |
| Revenue growth | 45.4% | 2.4% | 3.1% | 38.1% | 13.3% | 114.1% | — | — | — | — | — | — | — | — |
| Earnings growth | 95.9% | -33.7% | 16.0% | 122.6% | -51.1% | 99.3% | — | — | — | — | — | — | — | — |
| Current ratio | 1.58x | 1.82x | 1.77x | 1.70x | 2.14x | 1.84x | — | — | — | — | — | — | — | — |
| Debt to equity | — | — | -0.14x | -0.17x | -0.13x | 0.00x | — | — | — | — | — | — | 0.10x | 0.28x |
| Equity ratio | 39.8% | 48.5% | 46.7% | 44.4% | 56.2% | 48.2% | — | — | — | — | — | — | — | — |
| Interest coverage | — | — | — | — | — | — | 12.10x | -113.37x | -68.09x | -2245.91x | -25.70x | -84.16x | — | — |
| Buybacks as a share of market value | 0.0% | 0.0% | -0.4% | -0.8% | -0.8% | -0.4% | — | — | — | — | — | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.3% | 19.1% | 17.3% |
| Operating income | -3.8% | 10.2% | 15.6% |
| Net income | 14.7% | 10.4% | 17.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 3.4% | 4.3% | 4.1% | 4.2% |
| Net margin | 3.3% | 3.6% | 3.7% | 4.2% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 14.2 | 30.6 | 19.0 | 23.5 | 46.1 | 23.1 | 44.4 | 21.5 | 22.6 | 38.5 |
| Price to sales | 0.5 | 0.8 | 0.8 | 0.9 | 1.1 | 1.3 | 2.6 | 1.4 | 1.2 | 2.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 9 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 5.40 | 2.40 | 2.20 | 2.00 | 1.80 | 1.60 | 1.40 | 1.20 |
- 100-for-1 split · 26 Sept 2013
- 3-for-1 split · 28 Mar 2006
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.