WDB cocoWDB coco CO., LTD.7079東証グロースサービス業FY ending Mar 2026, non-consolidated, J-GAAP

What does WDB coco do with its cash?

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

Operating cash flow
¥570.5M
Capex
¥49.3M
of revenue 1.0%
Free cash flow
¥521.2M
Returned to shareholders
¥192.4M
of net income: 28%
Dividend per share
¥95
Payout ratio (reported)
33.6%

Cash flow ratios

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

Net income¥679.3M
Operating cash flow¥570.5M
Cash conversion (operating CF ÷ operating income)
59.6%
Cash vs. profit gap
-¥108.8M(純利益の -16.0%)
Shareholder payments — dividends
of net income 28.3% · of FCF 36.9%
CapEx intensity (capex ÷ revenue)
1.0%
Investing CF relative to operating CF
14.1%

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

Five-year trend

Operating cash flow¥570.5M
FY ending Mar 2022: ¥747.9M¥747.9MFY ending Mar 2023: ¥517.5M¥517.5MFY ending Mar 2024: ¥772.2M¥772.2MFY ending Mar 2025: ¥1.1B¥1.1BFY ending Mar 2026: ¥570.5M¥570.5MFY22FY23FY24FY25FY26
Free cash flow¥521.2M
FY ending Mar 2022: ¥706.1M¥706.1MFY ending Mar 2023: ¥452.3M¥452.3MFY ending Mar 2024: ¥685M¥685MFY ending Mar 2025: ¥1.09B¥1.09BFY ending Mar 2026: ¥521.2M¥521.2MFY22FY23FY24FY25FY26
Net income¥679.3M
FY ending Mar 2022: ¥647.7M¥647.7MFY ending Mar 2023: ¥743.6M¥743.6MFY ending Mar 2024: ¥857.8M¥857.8MFY ending Mar 2025: ¥912.9M¥912.9MFY ending Mar 2026: ¥679.3M¥679.3MFY22FY23FY24FY25FY26

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43期(2025/04/01-2026/03/31)

    ID S100YFVI2026-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(2024/04/01-2025/03/31)

    ID S100W96N2025-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(2023/04/01-2024/03/31)

    ID S100TXM02024-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2022/04/01-2023/03/31)

    ID S100R3F22023-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(令和3年4月1日-令和4年3月31日)

    ID S100OH3N2022-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(令和2年4月1日-令和3年3月31日)

    ID S100LRV42021-06-28Open

Extracted from XBRL: 43 / 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.