BewithBewith, Inc.9216東証プライムサービス業FY ending May 2026, consolidated, J-GAAP

What does Bewith do with its cash?

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

Operating cash flow
¥1.3B
Capex
¥303M
of revenue 0.8%
Free cash flow
¥996M
Returned to shareholders
¥1.09B
of net income: 188%
Dividend per share
¥77
Payout ratio (reported)
165.1%

Cash flow ratios

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

Net income¥579M
Operating cash flow¥1.3B
Cash conversion (operating CF ÷ operating income)
111.3%
Cash vs. profit gap
¥720M(純利益の 124.4%)
Shareholder payments — dividends
of net income 187.7% · of FCF 109.1%
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
114.7%

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

Five-year trend

Operating cash flow¥1.3B
FY ending May 2022: ¥1.59B¥1.59BFY ending May 2023: ¥1.53B¥1.53BFY ending May 2024: ¥2.57B¥2.57BFY ending May 2025: ¥1.18B¥1.18BFY ending May 2026: ¥1.3B¥1.3BFY22FY23FY24FY25FY26
Free cash flow¥996M
FY ending May 2022: ¥1.31B¥1.31BFY ending May 2023: ¥1.1B¥1.1BFY ending May 2024: ¥1.9B¥1.9BFY ending May 2025: ¥673M¥673MFY ending May 2026: ¥996M¥996MFY22FY23FY24FY25FY26
Net income¥579M
FY ending May 2022: ¥1.78B¥1.78BFY ending May 2023: ¥1.68B¥1.68BFY ending May 2024: ¥1.83B¥1.83BFY ending May 2025: ¥452M¥452MFY ending May 2026: ¥579M¥579MFY22FY23FY24FY25FY26

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2025/06/01-2026/05/31)

    ID S100YYAI2026-08-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2024/06/01-2025/05/31)

    ID S100WLY32025-08-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2023/06/01-2024/05/31)

    ID S100UAG62024-08-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2022/06/01-2023/05/31)

    ID S100RS7S2023-08-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和3年6月1日-令和4年5月31日)

    ID S100P3722022-08-26Open

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.