&Do Holdings&Do Holdings Co.,Ltd.3457東証プライム不動産業FY ending Jun 2026, consolidated, J-GAAP

What does &Do Holdings do with its cash?

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

Operating cash flow
¥5.13B
Capex
¥1.12B
of revenue 2.3%
Free cash flow
¥4.01B
Returned to shareholders
¥897M
of net income: 62%
Dividend per share
¥46
Payout ratio (reported)
44.0%

Cash flow ratios

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

Net income¥1.45B
Operating cash flow¥5.13B
Cash conversion (operating CF ÷ operating income)
457.9%
Cash vs. profit gap
¥3.68B(純利益の 253.2%)
Shareholder payments — dividends
of net income 61.8% · of FCF 22.4%
CapEx intensity (capex ÷ revenue)
2.3%
Investing CF relative to operating CF
10.2%

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

Five-year trend

Operating cash flow¥5.13B
FY ending Jun 2022: ¥12B¥12BFY ending Jun 2023: -¥12.7B-¥12.7BFY ending Jun 2024: ¥7.44B¥7.44BFY ending Jun 2025: ¥7.52B¥7.52BFY ending Jun 2026: ¥5.13B¥5.13BFY22FY23FY24FY25FY26
Free cash flow¥4.01B
FY ending Jun 2022: -¥8.14B-¥8.14BFY ending Jun 2023: -¥18.6B-¥18.6BFY ending Jun 2024: ¥6.59B¥6.59BFY ending Jun 2025: ¥6.39B¥6.39BFY ending Jun 2026: ¥4.01B¥4.01BFY22FY23FY24FY25FY26
Net income¥1.45B
FY ending Jun 2022: ¥1.96B¥1.96BFY ending Jun 2023: ¥2.19B¥2.19BFY ending Jun 2024: ¥2.48B¥2.48BFY ending Jun 2025: ¥2.34B¥2.34BFY ending Jun 2026: ¥1.45B¥1.45BFY22FY23FY24FY25FY26

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(2025/07/01-2026/06/30)

    ID S100Z3PT2026-09-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2024/07/01-2025/06/30)

    ID S100WQWR2025-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2023/07/01-2024/06/30)

    ID S100UFP62024-09-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第15期(2022/07/01-2023/06/30)

    ID S100S05F2023-10-11Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和3年7月1日-令和4年6月30日)

    ID S100P93I2022-09-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和2年7月1日-令和3年6月30日)

    ID S100MI9H2021-09-29Open

Extracted from XBRL: 50 / 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.