Bronco BillyBRONCO BILLY Co.,LTD.3091東証プライム小売業FY ending Dec 2025, consolidated, J-GAAP

What does Bronco Billy do with its cash?

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

Operating cash flow
¥3.37B
Capex
¥1.44B
of revenue 4.8%
Free cash flow
¥1.93B
Returned to shareholders
¥373M
of net income: 19%
Dividend per share
¥28
Payout ratio (reported)
22.2%

Cash flow ratios

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

Net income¥1.97B
Operating cash flow¥3.37B
Cash conversion (operating CF ÷ operating income)
114.9%
Cash vs. profit gap
¥1.4B(純利益の 70.9%)
Shareholder returns
of net income 18.9% · of FCF 19.4%
Shareholder payments — dividends
of net income 18.9% · of FCF 19.4%
CapEx intensity (capex ÷ revenue)
4.8%
Investing CF relative to operating CF
42.7%

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

Five-year trend

Operating cash flow¥3.37B
FY ending Dec 2021: ¥2.42B¥2.42BFY ending Dec 2022: ¥1.62B¥1.62BFY ending Dec 2023: ¥2.55B¥2.55BFY ending Dec 2024: ¥2.67B¥2.67BFY ending Dec 2025: ¥3.37B¥3.37BFY21FY22FY23FY24FY25
Free cash flow¥1.93B
FY ending Dec 2021: ¥600.5M¥600.5MFY ending Dec 2022: ¥568.1M¥568.1MFY ending Dec 2023: ¥1.47B¥1.47BFY ending Dec 2024: ¥1.52B¥1.52BFY ending Dec 2025: ¥1.93B¥1.93BFY21FY22FY23FY24FY25
Net income¥1.97B
FY ending Dec 2021: ¥955.2M¥955.2MFY ending Dec 2022: ¥687.1M¥687.1MFY ending Dec 2023: ¥1B¥1BFY ending Dec 2024: ¥1.72B¥1.72BFY ending Dec 2025: ¥1.97B¥1.97BFY21FY22FY23FY24FY25

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44期(2025/01/01-2025/12/31)

    ID S100XT8X2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(2024/01/01-2024/12/31)

    ID S100VGIO2025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(2023/01/01-2023/12/31)

    ID S100T3TM2024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(2022/01/01-2022/12/31)

    ID S100QE0X2023-03-16Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(令和3年1月1日-令和3年12月31日)

    ID S100NOGJ2022-03-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(令和2年1月1日-令和2年12月31日)

    ID S100KZB02021-03-18Open

Extracted from XBRL: 49 / 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.