ValueCommerceValueCommerce Co., Ltd.2491東証プライムサービス業FY ending Dec 2025, consolidated, J-GAAP

What does ValueCommerce do with its cash?

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

Operating cash flow
¥1.92B
Capex
¥362M
of revenue 1.5%
Free cash flow
¥1.56B
Returned to shareholders
¥1.23B
of net income: 252%
Dividend per share
¥49
Payout ratio (reported)
404.7%

Cash flow ratios

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

Net income¥487M
Operating cash flow¥1.92B
Cash conversion (operating CF ÷ operating income)
97.6%
Cash vs. profit gap
¥1.44B(純利益の 294.9%)
Shareholder payments — dividends
of net income 252.0% · of FCF 78.6%
CapEx intensity (capex ÷ revenue)
1.5%
Investing CF relative to operating CF
75.0%

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

Five-year trend

Operating cash flow¥1.92B
FY ending Dec 2021: ¥5.4B¥5.4BFY ending Dec 2022: ¥6.77B¥6.77BFY ending Dec 2023: ¥3.5B¥3.5BFY ending Dec 2024: ¥3.46B¥3.46BFY ending Dec 2025: ¥1.92B¥1.92BFY21FY22FY23FY24FY25
Free cash flow¥1.56B
FY ending Dec 2021: ¥4.98B¥4.98BFY ending Dec 2022: ¥6.43B¥6.43BFY ending Dec 2023: ¥3.07B¥3.07BFY ending Dec 2024: ¥3.02B¥3.02BFY ending Dec 2025: ¥1.56B¥1.56BFY21FY22FY23FY24FY25
Net income¥487M
FY ending Dec 2021: ¥3.26B¥3.26BFY ending Dec 2022: ¥5.81B¥5.81BFY ending Dec 2023: ¥3.4B¥3.4BFY ending Dec 2024: ¥2.85B¥2.85BFY ending Dec 2025: ¥487M¥487MFY21FY22FY23FY24FY25

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30期(2025/01/01-2025/12/31)

    ID S100XU5J2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2024/01/01-2024/12/31)

    ID S100VG042025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2023/01/01-2023/12/31)

    ID S100T3JV2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2022/01/01-2022/12/31)

    ID S100QGR82023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和3年1月1日-令和3年12月31日)

    ID S100NPZ02022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和2年1月1日-令和2年12月31日)

    ID S100L0RL2021-03-25Open

Extracted from XBRL: 45 / 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.