Feedforce GroupFeedforce Group Inc.7068東証グロースサービス業FY ending May 2026, consolidated, J-GAAP

What does Feedforce Group do with its cash?

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

Operating cash flow
¥1.5B
Capex
¥40M
of revenue 0.8%
Free cash flow
¥1.46B
Returned to shareholders
¥1.04B
of net income: 72%
Dividend per share
¥15
Payout ratio (reported)
40.4%

Cash flow ratios

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

Net income¥1.45B
Operating cash flow¥1.5B
Cash conversion (operating CF ÷ operating income)
75.7%
Cash vs. profit gap
¥55M(純利益の 3.8%)
Shareholder returns
of net income 72.3% · of FCF 71.6%
Shareholder payments — dividends
of net income 17.0% · of FCF 16.8%
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
8.7%

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

Five-year trend

Operating cash flow¥1.5B
FY ending May 2022: ¥623M¥623MFY ending May 2023: ¥175M¥175MFY ending May 2024: ¥862M¥862MFY ending May 2025: ¥1.41B¥1.41BFY ending May 2026: ¥1.5B¥1.5BFY22FY23FY24FY25FY26
Free cash flow¥1.46B
FY ending May 2022: ¥613M¥613MFY ending May 2023: ¥151M¥151MFY ending May 2024: ¥787M¥787MFY ending May 2025: ¥1.37B¥1.37BFY ending May 2026: ¥1.46B¥1.46BFY22FY23FY24FY25FY26
Net income¥1.45B
FY ending May 2022: ¥602M¥602MFY ending May 2023: ¥112M¥112MFY ending May 2024: ¥473M¥473MFY ending May 2025: ¥1B¥1BFY ending May 2026: ¥1.45B¥1.45BFY22FY23FY24FY25FY26

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21期(2025/06/01-2026/05/31)

    ID S100YYE52026-08-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2024/06/01-2025/05/31)

    ID S100WL642025-08-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/06/01-2024/05/31)

    ID S100UA2N2024-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/06/01-2023/05/31)

    ID S100RRO32023-08-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年6月1日-令和4年5月31日)

    ID S100P3X52022-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年6月1日-令和3年5月31日)

    ID S100MCIN2021-08-26Open

Extracted from XBRL: 51 / 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.