Segue Group Co,.Segue Group Co,.Ltd.3968東証プライム情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Segue Group Co,. do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥2.81B
Capex
¥259.1M
of revenue 1.0%
Free cash flow
-¥3.07B
Returned to shareholders
¥380.3M
of net income: 32%
Dividend per share
¥13
Payout ratio (reported)
63.4%

Cash flow ratios

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

Net income¥1.19B
Operating cash flow-¥2.81B
Cash conversion (operating CF ÷ operating income)
-151.6%
Cash vs. profit gap
-¥4B(純利益の -335.9%)
Shareholder payments — dividends
of net income 31.9%
CapEx intensity (capex ÷ revenue)
1.0%

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

Five-year trend

Operating cash flow-¥2.81B
FY ending Dec 2021: -¥151.1M-¥151.1MFY ending Dec 2022: ¥1.13B¥1.13BFY ending Dec 2023: ¥1.59B¥1.59BFY ending Dec 2024: ¥1.76B¥1.76BFY ending Dec 2025: -¥2.81B-¥2.81BFY21FY22FY23FY24FY25
Free cash flow-¥3.07B
FY ending Dec 2021: -¥275.5M-¥275.5MFY ending Dec 2022: ¥1.03B¥1.03BFY ending Dec 2023: ¥1.28B¥1.28BFY ending Dec 2024: ¥1.59B¥1.59BFY ending Dec 2025: -¥3.07B-¥3.07BFY21FY22FY23FY24FY25
Net income¥1.19B
FY ending Dec 2021: ¥454.8M¥454.8MFY ending Dec 2022: ¥743.3M¥743.3MFY ending Dec 2023: ¥660.5M¥660.5MFY ending Dec 2024: ¥507.7M¥507.7MFY ending Dec 2025: ¥1.19B¥1.19BFY21FY22FY23FY24FY25

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12期(2025/01/01-2025/12/31)

    ID S100XTVB2026-03-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第11期(2024/01/01-2024/12/31)

    ID S100WQBN2025-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2023/01/01-2023/12/31)

    ID S100T4PL2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2022/01/01-2022/12/31)

    ID S100QHJB2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和3年1月1日-令和3年12月31日)

    ID S100NQBJ2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和2年1月1日-令和2年12月31日)

    ID S100L1SE2021-03-26Open

Extracted from XBRL: 54 / 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.