Needs WellNeeds Well Inc.3992東証プライム情報・通信業FY ending Sep 2025, consolidated, J-GAAP

What does Needs Well do with its cash?

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

Operating cash flow
¥795.9M
Capex
¥41.6M
of revenue 0.4%
Free cash flow
¥754.3M
Returned to shareholders
¥341M
of net income: 38%
Dividend per share
¥12
Payout ratio (reported)
51.2%

Cash flow ratios

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

Net income¥887.1M
Operating cash flow¥795.9M
Cash conversion (operating CF ÷ operating income)
68.9%
Cash vs. profit gap
-¥91.2M(純利益の -10.3%)
Shareholder returns
of net income 38.4% · of FCF 45.2%
Shareholder payments — dividends
of net income 38.4% · of FCF 45.2%
CapEx intensity (capex ÷ revenue)
0.4%
Investing CF relative to operating CF
27.4%

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

Five-year trend

Operating cash flow¥795.9M
FY ending Sep 2021: ¥331.4M¥331.4MFY ending Sep 2022: ¥437M¥437MFY ending Sep 2023: ¥978.8M¥978.8MFY ending Sep 2024: ¥447.5M¥447.5MFY ending Sep 2025: ¥795.9M¥795.9MFY21FY22FY23FY24FY25
Free cash flow¥754.3M
FY ending Sep 2021: ¥285.4M¥285.4MFY ending Sep 2022: ¥401.2M¥401.2MFY ending Sep 2023: ¥946.6M¥946.6MFY ending Sep 2024: ¥401.9M¥401.9MFY ending Sep 2025: ¥754.3M¥754.3MFY21FY22FY23FY24FY25
Net income¥887.1M
FY ending Sep 2021: ¥421.1M¥421.1MFY ending Sep 2022: ¥499.2M¥499.2MFY ending Sep 2023: ¥837.3M¥837.3MFY ending Sep 2024: ¥810M¥810MFY ending Sep 2025: ¥887.1M¥887.1MFY21FY22FY23FY24FY25

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39期(2024/10/01-2025/09/30)

    ID S100XAHG2025-12-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2023/10/01-2024/09/30)

    ID S100UZZR2024-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(2022/10/01-2023/09/30)

    ID S100SIZ92023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和3年10月1日-令和4年9月30日)

    ID S100PVC52022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和2年10月1日-令和3年9月30日)

    ID S100N4442021-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(令和1年10月1日-令和2年9月30日)

    ID S100KFA62020-12-22Open

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.