AEON FantasyAEON Fantasy Co.,LTD.4343東証プライムサービス業FY ending Feb 2026, consolidated, J-GAAP

What does AEON Fantasy do with its cash?

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

Operating cash flow
¥11.6B
Capex
¥14.3B
of revenue 15.3%
Free cash flow
-¥2.69B
Returned to shareholders
¥0
of net income: 0%
Dividend per share
¥15
Payout ratio (reported)
33.7%

Cash flow ratios

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

Net income¥2.79B
Operating cash flow¥11.6B
Cash conversion (operating CF ÷ operating income)
189.7%
Cash vs. profit gap
¥8.81B(純利益の 315.6%)
CapEx intensity (capex ÷ revenue)
15.3%
Investing CF relative to operating CF
128.1%

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

Five-year trend

Operating cash flow¥11.6B
FY ending Feb 2022: ¥6.18B¥6.18BFY ending Feb 2023: ¥9.06B¥9.06BFY ending Feb 2024: ¥12.1B¥12.1BFY ending Feb 2025: ¥12.4B¥12.4BFY ending Feb 2026: ¥11.6B¥11.6BFY22FY23FY24FY25FY26
Free cash flow-¥2.69B
FY ending Feb 2022: -¥815.8M-¥815.8MFY ending Feb 2023: ¥4.56B¥4.56BFY ending Feb 2024: ¥1.89B¥1.89BFY ending Feb 2025: ¥2.13B¥2.13BFY ending Feb 2026: -¥2.69B-¥2.69BFY22FY23FY24FY25FY26
Net income¥2.79B
FY ending Feb 2022: -¥4.51B-¥4.51BFY ending Feb 2023: -¥3.38B-¥3.38BFY ending Feb 2024: ¥1.31B¥1.31BFY ending Feb 2025: -¥1.82B-¥1.82BFY ending Feb 2026: ¥2.79B¥2.79BFY22FY23FY24FY25FY26

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(2025/03/01-2026/02/28)

    ID S100Y4UK2026-05-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2024/03/01-2025/02/28)

    ID S100VSQY2025-05-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2023/03/01-2024/02/29)

    ID S100TH6B2024-05-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2022/03/01-2023/02/28)

    ID S100QSKC2023-05-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和3年3月1日-令和4年2月28日)

    ID S100O31X2022-05-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和2年3月1日-令和3年2月28日)

    ID S100LDA82021-05-20Open

Extracted from XBRL: 51 / 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.