CyberAgentCyberAgent,Inc.4751東証プライムサービス業FY ending Sep 2025, consolidated, J-GAAP

What does CyberAgent do with its cash?

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

Operating cash flow
¥79.5B
Capex
—
of revenue —
Free cash flow
—
Returned to shareholders
¥8.09B
of net income: 26%
Dividend per share
¥17
Payout ratio (reported)
96.3%

Cash flow ratios

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

Net income¥31.7B
Operating cash flow¥79.5B
Cash conversion (operating CF ÷ operating income)
110.9%
Cash vs. profit gap
¥47.9B(純利益の 151.1%)
Shareholder payments — dividends
of net income 25.6%
Investing CF relative to operating CF
38.8%

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

Five-year trend

Operating cash flow¥79.5B
FY ending Sep 2021: ¥109.6B¥109.6BFY ending Sep 2022: ¥17.9B¥17.9BFY ending Sep 2023: ¥20.8B¥20.8BFY ending Sep 2024: ¥53.2B¥53.2BFY ending Sep 2025: ¥79.5B¥79.5BFY21FY22FY23FY24FY25
Free cash flow—
FY ending Sep 2021: ¥97.1B¥97.1BFY21FY22FY23FY24FY25
Net income¥31.7B
FY ending Sep 2021: ¥41.6B¥41.6BFY ending Sep 2022: ¥24.2B¥24.2BFY ending Sep 2023: ¥3.54B¥3.54BFY ending Sep 2024: ¥16B¥16BFY ending Sep 2025: ¥31.7B¥31.7BFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第28期(2024/10/01-2025/09/30)

    ID S100XZ2X2026-04-15Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第27期(2023/10/01-2024/09/30)

    ID S100VRC42025-05-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/10/01-2023/09/30)

    ID S100SFQ12023-12-08Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和3年10月1日-令和4年9月30日)

    ID S100PRZU2022-12-09Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和2年10月1日-令和3年9月30日)

    ID S100N0OD2021-12-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和1年10月1日-令和2年9月30日)

    ID S100KD7H2020-12-15Open

Extracted from XBRL: 53

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.