WILLPLUS HoldingsWILLPLUS Holdings Corporation3538東証スタンダード小売業FY ending Jun 2025, consolidated, J-GAAP

What does WILLPLUS Holdings do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥1.3B
Capex
¥322.4M
of revenue 0.4%
Free cash flow
-¥1.63B
Returned to shareholders
¥470.2M
of net income: 33%
Dividend per share
¥45.06
Payout ratio (reported)
9.6%

Cash flow ratios

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

Net income¥1.44B
Operating cash flow-¥1.3B
Cash conversion (operating CF ÷ operating income)
-70.5%
Cash vs. profit gap
-¥2.75B(純利益の -190.3%)
Shareholder returns
of net income 32.6%
Shareholder payments — dividends
of net income 28.9%
CapEx intensity (capex ÷ revenue)
0.4%

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

Five-year trend

Operating cash flow-¥1.3B
FY ending Jun 2021: ¥2.89B¥2.89BFY ending Jun 2022: ¥1.91B¥1.91BFY ending Jun 2023: -¥2.27B-¥2.27BFY ending Jun 2024: ¥2.51B¥2.51BFY ending Jun 2025: -¥1.3B-¥1.3BFY21FY22FY23FY24FY25
Free cash flow-¥1.63B
FY ending Jun 2021: ¥2.18B¥2.18BFY ending Jun 2022: ¥1.72B¥1.72BFY ending Jun 2023: -¥2.62B-¥2.62BFY ending Jun 2024: ¥2.06B¥2.06BFY ending Jun 2025: -¥1.63B-¥1.63BFY21FY22FY23FY24FY25
Net income¥1.44B
FY ending Jun 2021: ¥1.53B¥1.53BFY ending Jun 2022: ¥1.55B¥1.55BFY ending Jun 2023: ¥1.3B¥1.3BFY ending Jun 2024: ¥1.12B¥1.12BFY ending Jun 2025: ¥1.44B¥1.44BFY21FY22FY23FY24FY25

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18期(2024/07/01-2025/06/30)

    ID S100WQBH2025-09-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第17期(2023/07/01-2024/06/30)

    ID S100UJLI2024-10-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/07/01-2023/06/30)

    ID S100RWUW2023-09-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年7月1日-令和4年6月30日)

    ID S100P7P62022-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年7月1日-令和3年6月30日)

    ID S100MH162021-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和1年7月1日-令和2年6月30日)

    ID S100JQE62020-09-30Open

Extracted from XBRL: 52 / 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.