Unite and GrowUnite and Grow Inc.4486東証グロース情報・通信業FY ending Dec 2025, non-consolidated, J-GAAP

What does Unite and Grow do with its cash?

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

Operating cash flow
¥680M
Capex
¥36.4M
of revenue 1.0%
Free cash flow
¥643.6M
Returned to shareholders
¥214.7M
of net income: 52%
Dividend per share
¥43
Payout ratio (reported)
53.8%

Cash flow ratios

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

Net income¥410.9M
Operating cash flow¥680M
Cash conversion (operating CF ÷ operating income)
121.3%
Cash vs. profit gap
¥269.1M(純利益の 65.5%)
Shareholder payments — dividends
of net income 52.2% · of FCF 33.4%
CapEx intensity (capex ÷ revenue)
1.0%
Investing CF relative to operating CF
38.0%

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

Five-year trend

Operating cash flow¥680M
FY ending Dec 2022: ¥213.3M¥213.3MFY ending Dec 2023: ¥374.3M¥374.3MFY ending Dec 2023: ¥374.3M¥374.3MFY ending Dec 2024: ¥566.2M¥566.2MFY ending Dec 2025: ¥680M¥680MFY22FY23FY23FY24FY25
Free cash flow¥643.6M
FY ending Dec 2022: ¥173.4M¥173.4MFY ending Dec 2023: ¥226.6M¥226.6MFY ending Dec 2025: ¥643.6M¥643.6MFY22FY23FY23FY24FY25
Net income¥410.9M
FY ending Dec 2022: ¥238.4M¥238.4MFY ending Dec 2023: ¥305.7M¥305.7MFY ending Dec 2023: ¥305.7M¥305.7MFY ending Dec 2024: ¥384.3M¥384.3MFY ending Dec 2025: ¥410.9M¥410.9MFY22FY23FY23FY24FY25

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21期(2025/01/01-2025/12/31)

    ID S100XRU12026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2024/01/01-2024/12/31)

    ID S100VGKP2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/01/01-2023/12/31)

    ID S100T4EA2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/01/01-2022/12/31)

    ID S100QGYL2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年1月1日-令和3年12月31日)

    ID S100NRBF2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年1月1日-令和2年12月31日)

    ID S100L16Z2021-03-26Open

Extracted from XBRL: 44 / 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.