Beauty GarageBEAUTY GARAGE Inc.3180東証プライム卸売業FY ending Apr 2026, consolidated, J-GAAP

What does Beauty Garage do with its cash?

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

Operating cash flow
¥556.3M
Capex
¥1.73B
of revenue 4.5%
Free cash flow
-¥1.17B
Returned to shareholders
¥200.6M
of net income: 22%
Dividend per share
¥16
Payout ratio (reported)
34.6%

Cash flow ratios

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

Net income¥913.1M
Operating cash flow¥556.3M
Cash conversion (operating CF ÷ operating income)
36.6%
Cash vs. profit gap
-¥356.8M(純利益の -39.1%)
Shareholder payments — dividends
of net income 22.0%
CapEx intensity (capex ÷ revenue)
4.5%
Investing CF relative to operating CF
345.2%

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

Five-year trend

Operating cash flow¥556.3M
FY ending Apr 2022: ¥712M¥712MFY ending Apr 2023: ¥998.4M¥998.4MFY ending Apr 2024: ¥581.9M¥581.9MFY ending Apr 2025: ¥1.42B¥1.42BFY ending Apr 2026: ¥556.3M¥556.3MFY22FY23FY24FY25FY26
Free cash flow-¥1.17B
FY ending Apr 2022: ¥458.7M¥458.7MFY ending Apr 2023: ¥833.4M¥833.4MFY ending Apr 2024: ¥437.5M¥437.5MFY ending Apr 2025: ¥1.12B¥1.12BFY ending Apr 2026: -¥1.17B-¥1.17BFY22FY23FY24FY25FY26
Net income¥913.1M
FY ending Apr 2022: ¥710M¥710MFY ending Apr 2023: ¥865M¥865MFY ending Apr 2024: ¥1.08B¥1.08BFY ending Apr 2025: ¥1.02B¥1.02BFY ending Apr 2026: ¥913.1M¥913.1MFY22FY23FY24FY25FY26

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24期(2025/05/01-2026/04/30)

    ID S100YS742026-07-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2024/05/01-2025/04/30)

    ID S100WE422025-07-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2023/05/01-2024/04/30)

    ID S100U3WU2024-07-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2022/05/01-2023/04/30)

    ID S100RHBJ2023-07-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和3年5月1日-令和4年4月30日)

    ID S100OT822022-07-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和2年5月1日-令和3年4月30日)

    ID S100M2VM2021-07-30Open

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.