NEXYZ.GroupNEXYZ.Group Corporation4346東証スタンダードサービス業FY ending Sep 2025, consolidated, J-GAAP

What does NEXYZ.Group do with its cash?

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

Operating cash flow
¥1.74B
Capex
¥123M
of revenue 0.4%
Free cash flow
¥1.62B
Returned to shareholders
¥260M
of net income: 28%
Dividend per share
¥30
Payout ratio (reported)
421.4%

Cash flow ratios

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

Net income¥922M
Operating cash flow¥1.74B
Cash conversion (operating CF ÷ operating income)
95.6%
Cash vs. profit gap
¥818M(純利益の 88.7%)
Shareholder payments — dividends
of net income 28.2% · of FCF 16.1%
CapEx intensity (capex ÷ revenue)
0.4%
Investing CF relative to operating CF
16.2%

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

Five-year trend

Operating cash flow¥1.74B
FY ending Sep 2021: ¥1.56B¥1.56BFY ending Sep 2022: -¥365M-¥365MFY ending Sep 2023: ¥2.75B¥2.75BFY ending Sep 2024: ¥1.03B¥1.03BFY ending Sep 2025: ¥1.74B¥1.74BFY21FY22FY23FY24FY25
Free cash flow¥1.62B
FY ending Sep 2021: ¥1.49B¥1.49BFY ending Sep 2022: -¥433M-¥433MFY ending Sep 2023: ¥2.67B¥2.67BFY ending Sep 2024: ¥941M¥941MFY ending Sep 2025: ¥1.62B¥1.62BFY21FY22FY23FY24FY25
Net income¥922M
FY ending Sep 2021: -¥1.15B-¥1.15BFY ending Sep 2022: ¥185M¥185MFY ending Sep 2023: ¥748M¥748MFY ending Sep 2024: ¥611M¥611MFY ending Sep 2025: ¥922M¥922MFY21FY22FY23FY24FY25

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36期(2024/10/01-2025/09/30)

    ID S100XBEF2025-12-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2023/10/01-2024/09/30)

    ID S100UZIM2024-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2022/10/01-2023/09/30)

    ID S100SI0P2023-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(令和3年10月1日-令和4年9月30日)

    ID S100PT3I2022-12-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(令和2年10月1日-令和3年9月30日)

    ID S100N2F32021-12-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和1年10月1日-令和2年9月30日)

    ID S100KDIO2020-12-16Open

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.