AlueAlue Co., Ltd.7043東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Alue do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

Operating cash flow
¥539.6M
Capex
¥5.4M
of revenue 0.1%
Free cash flow
¥534.3M
Returned to shareholders
¥17.9M
of net income: 7%
Dividend per share
¥7
Payout ratio (reported)
6.3%

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income¥242.2M
Operating cash flow¥539.6M
Cash conversion (operating CF ÷ operating income)
152.4%
Cash vs. profit gap
¥297.4M(純利益の 122.8%)
Shareholder returns
of net income 7.4% · of FCF 3.3%
Shareholder payments — dividends
of net income 7.3% · of FCF 3.3%
CapEx intensity (capex ÷ revenue)
0.1%
Investing CF relative to operating CF
13.0%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow¥539.6M
FY ending Dec 2021: ¥365.8M¥365.8MFY ending Dec 2022: ¥90M¥90MFY ending Dec 2023: ¥133.1M¥133.1MFY ending Dec 2024: -¥37.3M-¥37.3MFY ending Dec 2025: ¥539.6M¥539.6MFY21FY22FY23FY24FY25
Free cash flow¥534.3M
FY ending Dec 2021: ¥309.4M¥309.4MFY ending Dec 2022: ¥44.4M¥44.4MFY ending Dec 2023: ¥83.6M¥83.6MFY ending Dec 2024: -¥86.8M-¥86.8MFY ending Dec 2025: ¥534.3M¥534.3MFY21FY22FY23FY24FY25
Net income¥242.2M
FY ending Dec 2021: ¥183.3M¥183.3MFY ending Dec 2022: ¥166.9M¥166.9MFY ending Dec 2023: ¥56.9M¥56.9MFY ending Dec 2024: -¥73.7M-¥73.7MFY ending Dec 2025: ¥242.2M¥242.2MFY21FY22FY23FY24FY25

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2025/01/01-2025/12/31)

    ID S100XT2J2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2024/01/01-2024/12/31)

    ID S100VHX52025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/01/01-2023/12/31)

    ID S100T5C52024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2022/01/01-2022/12/31)

    ID S100QHVM2023-03-30Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第19期(令和3年1月1日-令和3年12月31日)

    ID S100ONBJ2022-07-01Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和2年1月1日-令和2年12月31日)

    ID S100L29I2021-03-29Open

Extracted from XBRL: 50 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.