eWeLL5038東証グロース情報・通信業FY ending Dec 2025, non-consolidated, J-GAAP

What does eWeLL do with its cash?

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

Operating cash flow
¥1.27B
Capex
¥121.8M
of revenue 3.6%
Free cash flow
¥1.15B
Returned to shareholders
¥181.3M
of net income: 17%
Dividend per share
¥16
Payout ratio (reported)
22.3%

Cash flow ratios

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

Net income¥1.09B
Operating cash flow¥1.27B
Cash conversion (operating CF ÷ operating income)
82.6%
Cash vs. profit gap
¥182.1M(純利益の 16.7%)
Shareholder returns
of net income 16.7% · of FCF 15.8%
Shareholder payments — dividends
of net income 16.6% · of FCF 15.8%
CapEx intensity (capex ÷ revenue)
3.6%
Investing CF relative to operating CF
16.6%

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

Five-year trend

Operating cash flow¥1.27B
FY ending Dec 2021: ¥408.6M¥408.6MFY ending Dec 2022: ¥543.4M¥543.4MFY ending Dec 2023: ¥626.9M¥626.9MFY ending Dec 2024: ¥856.8M¥856.8MFY ending Dec 2025: ¥1.27B¥1.27BFY21FY22FY23FY24FY25
Free cash flow¥1.15B
FY ending Dec 2021: ¥347.1M¥347.1MFY ending Dec 2022: ¥472.1M¥472.1MFY ending Dec 2023: ¥402M¥402MFY ending Dec 2024: ¥778.9M¥778.9MFY ending Dec 2025: ¥1.15B¥1.15BFY21FY22FY23FY24FY25
Net income¥1.09B
FY ending Dec 2021: ¥340.3M¥340.3MFY ending Dec 2022: ¥449.6M¥449.6MFY ending Dec 2023: ¥612.9M¥612.9MFY ending Dec 2024: ¥808.3M¥808.3MFY ending Dec 2025: ¥1.09B¥1.09BFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2025/01/01-2025/12/31)

    ID S100XSJZ2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2024/01/01-2024/12/31)

    ID S100VHY02025-03-28Open
  • EDINET (FSA Japan)

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

    ID S100T4SE2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2022/01/01-2022/12/31)

    ID S100QGK52023-03-29Open

Extracted from XBRL: 46 / 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.