U-Next HoldingsU-NEXT HOLDINGS9418東証プライム情報・通信業FY ending Aug 2025, consolidated, J-GAAP

What does U-Next Holdings do with its cash?

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

Operating cash flow
¥20.7B
Capex
¥16.3B
of revenue 4.2%
Free cash flow
¥4.39B
Returned to shareholders
¥2.28B
of net income: 12%
Dividend per share
¥15.5
Payout ratio (reported)
60.2%

Cash flow ratios

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

Net income¥18.4B
Operating cash flow¥20.7B
Cash conversion (operating CF ÷ operating income)
65.5%
Cash vs. profit gap
¥2.28B(純利益の 12.4%)
Shareholder returns
of net income 12.4% · of FCF 52.0%
Shareholder payments — dividends
of net income 12.4% · of FCF 52.0%
CapEx intensity (capex ÷ revenue)
4.2%
Investing CF relative to operating CF
97.6%

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

Five-year trend

Operating cash flow¥20.7B
FY ending Aug 2021: ¥15.7B¥15.7BFY ending Aug 2022: ¥17.7B¥17.7BFY ending Aug 2023: ¥10.7B¥10.7BFY ending Aug 2024: ¥15.9B¥15.9BFY ending Aug 2025: ¥20.7B¥20.7BFY21FY22FY23FY24FY25
Free cash flow¥4.39B
FY ending Aug 2021: ¥8.75B¥8.75BFY ending Aug 2022: ¥11.2B¥11.2BFY ending Aug 2023: ¥2.81B¥2.81BFY ending Aug 2024: ¥6.43B¥6.43BFY ending Aug 2025: ¥4.39B¥4.39BFY21FY22FY23FY24FY25
Net income¥18.4B
FY ending Aug 2021: ¥8.04B¥8.04BFY ending Aug 2022: ¥8.69B¥8.69BFY ending Aug 2023: ¥11B¥11BFY ending Aug 2024: ¥15.4B¥15.4BFY ending Aug 2025: ¥18.4B¥18.4BFY21FY22FY23FY24FY25

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18期(2024/09/01-2025/08/31)

    ID S100X6EF2025-11-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/09/01-2024/08/31)

    ID S100UV9Z2024-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/09/01-2023/08/31)

    ID S100SDMN2023-11-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年9月1日-令和4年8月31日)

    ID S100PPPX2022-11-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年9月1日-令和3年8月31日)

    ID S100MYO72021-11-30Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第13期(令和1年9月1日-令和2年8月31日)

    ID S100KCOP2020-12-15Open

Extracted from XBRL: 55 / 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.