Value GolfVALUE GOLF Inc.3931東証グロース情報・通信業FY ending Jan 2026, consolidated, J-GAAP

What does Value Golf do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥470M
Capex
¥27.2M
of revenue 0.6%
Free cash flow
-¥497.2M
Returned to shareholders
¥45.2M
Dividend per share
¥25
Payout ratio (reported)
293.8%

Cash flow ratios

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

Net income-¥7.9M
Operating cash flow-¥470M
Cash conversion (operating CF ÷ operating income)
-884.5%
Cash vs. profit gap
-¥462M
CapEx intensity (capex ÷ revenue)
0.6%

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

Five-year trend

Operating cash flow-¥470M
FY ending Jan 2022: ¥56.2M¥56.2MFY ending Jan 2023: ¥10.1M¥10.1MFY ending Jan 2024: ¥8.7M¥8.7MFY ending Jan 2025: -¥33.4M-¥33.4MFY ending Jan 2026: -¥470M-¥470MFY22FY23FY24FY25FY26
Free cash flow-¥497.2M
FY ending Jan 2022: ¥40.3M¥40.3MFY ending Jan 2023: ¥473K¥473KFY ending Jan 2024: -¥21.6M-¥21.6MFY ending Jan 2025: -¥60.4M-¥60.4MFY ending Jan 2026: -¥497.2M-¥497.2MFY22FY23FY24FY25FY26
Net income-¥7.9M
FY ending Jan 2022: ¥123.9M¥123.9MFY ending Jan 2023: ¥114.8M¥114.8MFY ending Jan 2024: ¥22.7M¥22.7MFY ending Jan 2025: ¥5.5M¥5.5MFY ending Jan 2026: -¥7.9M-¥7.9MFY22FY23FY24FY25FY26

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 (7)
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2025/02/01-2026/01/31)

    ID S100Y0HP2026-04-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2024/02/01-2025/01/31)

    ID S100VOSR2025-04-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2023/02/01-2024/01/31)

    ID S100TCBQ2024-04-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2022/02/01-2023/01/31)

    ID S100QN862023-04-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第18期(令和3年2月1日-令和4年1月31日)

    ID S100PVEU2022-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和3年2月1日-令和4年1月31日)

    ID S100NXW92022-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和2年2月1日-令和3年1月31日)

    ID S100L7TX2021-04-26Open

Extracted from XBRL: 48 / 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.