HenngeHENNGE K.K.4475東証グロース情報・通信業FY ending Sep 2025, consolidated, J-GAAP

What does Hennge do with its cash?

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

Operating cash flow
¥2.73B
Capex
¥67M
of revenue 0.6%
Free cash flow
¥2.66B
Returned to shareholders
¥565.7M
of net income: 42%
Dividend per share
¥5
Payout ratio (reported)
11.3%

Cash flow ratios

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

Net income¥1.36B
Operating cash flow¥2.73B
Cash conversion (operating CF ÷ operating income)
152.0%
Cash vs. profit gap
¥1.37B(純利益の 100.7%)
Shareholder returns
of net income 41.6% · of FCF 21.3%
Shareholder payments — dividends
of net income 7.1% · of FCF 3.6%
CapEx intensity (capex ÷ revenue)
0.6%
Investing CF relative to operating CF
49.0%

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

Five-year trend

Operating cash flow¥2.73B
FY ending Sep 2021: ¥526.9M¥526.9MFY ending Sep 2022: ¥776.7M¥776.7MFY ending Sep 2023: ¥1.23B¥1.23BFY ending Sep 2024: ¥1.93B¥1.93BFY ending Sep 2025: ¥2.73B¥2.73BFY21FY22FY23FY24FY25
Free cash flow¥2.66B
FY ending Sep 2021: ¥505.2M¥505.2MFY ending Sep 2022: ¥748.2M¥748.2MFY ending Sep 2023: ¥1.14B¥1.14BFY ending Sep 2024: ¥1.87B¥1.87BFY ending Sep 2025: ¥2.66B¥2.66BFY21FY22FY23FY24FY25
Net income¥1.36B
FY ending Sep 2021: ¥223.8M¥223.8MFY ending Sep 2022: ¥321.2M¥321.2MFY ending Sep 2023: ¥508.8M¥508.8MFY ending Sep 2024: ¥827.4M¥827.4MFY ending Sep 2025: ¥1.36B¥1.36BFY21FY22FY23FY24FY25

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29期(2024/10/01-2025/09/30)

    ID S100XCC92025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2023/10/01-2024/09/30)

    ID S100V02M2024-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2022/10/01-2023/09/30)

    ID S100SHVB2023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和3年10月1日-令和4年9月30日)

    ID S100PUKS2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和2年10月1日-令和3年9月30日)

    ID S100N4FX2021-12-23Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第24期(令和1年10月1日-令和2年9月30日)

    ID S100KJI42021-01-15Open

Extracted from XBRL: 49 / 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.