Ai HoldingsAi Holdings Corporation3076東証プライム卸売業FY ending Jun 2026, consolidated, J-GAAP

What does Ai Holdings do with its cash?

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

Operating cash flow
¥10.8B
Capex
¥1.93B
of revenue 2.3%
Free cash flow
¥8.88B
Returned to shareholders
¥5.83B
of net income: 49%
Dividend per share
¥125
Payout ratio (reported)
65.2%

Cash flow ratios

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

Net income¥11.9B
Operating cash flow¥10.8B
Cash conversion (operating CF ÷ operating income)
100.4%
Cash vs. profit gap
-¥1.13B(純利益の -9.5%)
Shareholder returns
of net income 48.9% · of FCF 65.7%
Shareholder payments — dividends
of net income 48.8% · of FCF 65.7%
CapEx intensity (capex ÷ revenue)
2.3%
Investing CF relative to operating CF
54.7%

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

Five-year trend

Operating cash flow¥10.8B
FY ending Jun 2022: ¥8.1B¥8.1BFY ending Jun 2023: ¥4.54B¥4.54BFY ending Jun 2024: ¥8.43B¥8.43BFY ending Jun 2025: ¥7.65B¥7.65BFY ending Jun 2026: ¥10.8B¥10.8BFY22FY23FY24FY25FY26
Free cash flow¥8.88B
FY ending Jun 2022: ¥7.27B¥7.27BFY ending Jun 2023: ¥3.8B¥3.8BFY ending Jun 2024: ¥6.17B¥6.17BFY ending Jun 2025: ¥3.94B¥3.94BFY ending Jun 2026: ¥8.88B¥8.88BFY22FY23FY24FY25FY26
Net income¥11.9B
FY ending Jun 2022: ¥7.74B¥7.74BFY ending Jun 2023: ¥8.24B¥8.24BFY ending Jun 2024: ¥15.7B¥15.7BFY ending Jun 2025: ¥21.2B¥21.2BFY ending Jun 2026: ¥11.9B¥11.9BFY22FY23FY24FY25FY26

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20期(2025/07/01-2026/06/30)

    ID S100Z45U2026-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2024/07/01-2025/06/30)

    ID S100WRM22025-09-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2023/07/01-2024/06/30)

    ID S100UG612024-09-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第17期(2022/07/01-2023/06/30)

    ID S100RYLF2023-10-03Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第16期(令和3年7月1日-令和4年6月30日)

    ID S100PB7F2022-10-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和2年7月1日-令和3年6月30日)

    ID S100MHSY2021-09-28Open

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.