WillWILL,Co.,Ltd.3241東証スタンダード不動産業FY ending Dec 2025, consolidated, J-GAAP

What does Will do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥418M
Capex
¥51M
of revenue 0.3%
Free cash flow
-¥469M
Returned to shareholders
¥219M
of net income: 33%
Dividend per share
¥21
Payout ratio (reported)
88.0%

Cash flow ratios

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

Net income¥664M
Operating cash flow-¥418M
Cash conversion (operating CF ÷ operating income)
-31.5%
Cash vs. profit gap
-¥1.08B(純利益の -163.0%)
Shareholder returns
of net income 33.0%
Shareholder payments — dividends
of net income 33.0%
CapEx intensity (capex ÷ revenue)
0.3%

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

Five-year trend

Operating cash flow-¥418M
FY ending Dec 2021: -¥401M-¥401MFY ending Dec 2022: -¥462M-¥462MFY ending Dec 2023: ¥1.11B¥1.11BFY ending Dec 2024: -¥435M-¥435MFY ending Dec 2025: -¥418M-¥418MFY21FY22FY23FY24FY25
Free cash flow-¥469M
FY ending Dec 2021: -¥2.05B-¥2.05BFY ending Dec 2022: -¥973M-¥973MFY ending Dec 2023: ¥1.02B¥1.02BFY ending Dec 2024: -¥595M-¥595MFY ending Dec 2025: -¥469M-¥469MFY21FY22FY23FY24FY25
Net income¥664M
FY ending Dec 2021: ¥577M¥577MFY ending Dec 2022: ¥594M¥594MFY ending Dec 2023: ¥521M¥521MFY ending Dec 2024: ¥710M¥710MFY ending Dec 2025: ¥664M¥664MFY21FY22FY23FY24FY25

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31期(2025/01/01-2025/12/31)

    ID S100XUX42026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(2024/01/01-2024/12/31)

    ID S100VHW92025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2023/01/01-2023/12/31)

    ID S100T4JE2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2022/01/01-2022/12/31)

    ID S100QGN42023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(令和3年1月1日-令和3年12月31日)

    ID S100NRZG2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和2年1月1日-令和2年12月31日)

    ID S100L29B2021-03-30Open

Extracted from XBRL: 49 / Derived from other figures: 2

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.