ChimneyCHIMNEY CO., LTD.3178東証スタンダード小売業FY ending Mar 2026, consolidated, J-GAAP

What does Chimney do with its cash?

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

Operating cash flow
¥1.37B
Capex
¥1.21B
of revenue 4.6%
Free cash flow
¥154.5M
Returned to shareholders
¥192.9M
of net income: 38%
Dividend per share
¥10
Payout ratio (reported)
39.9%

Cash flow ratios

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

Net income¥504.7M
Operating cash flow¥1.37B
Cash conversion (operating CF ÷ operating income)
278.1%
Cash vs. profit gap
¥860.8M(純利益の 170.6%)
Shareholder payments — dividends
of net income 38.2% · of FCF 124.8%
CapEx intensity (capex ÷ revenue)
4.6%
Investing CF relative to operating CF
94.2%

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

Five-year trend

Operating cash flow¥1.37B
FY ending Mar 2022: ¥1.89B¥1.89BFY ending Mar 2023: ¥1.01B¥1.01BFY ending Mar 2024: ¥2.78B¥2.78BFY ending Mar 2025: ¥769.4M¥769.4MFY ending Mar 2026: ¥1.37B¥1.37BFY22FY23FY24FY25FY26
Free cash flow¥154.5M
FY ending Mar 2022: ¥1.47B¥1.47BFY ending Mar 2023: ¥738.4M¥738.4MFY ending Mar 2024: ¥2.35B¥2.35BFY ending Mar 2025: ¥92.9M¥92.9MFY ending Mar 2026: ¥154.5M¥154.5MFY22FY23FY24FY25FY26
Net income¥504.7M
FY ending Mar 2022: ¥1.23B¥1.23BFY ending Mar 2023: -¥2.02B-¥2.02BFY ending Mar 2024: ¥938.8M¥938.8MFY ending Mar 2025: ¥1.08B¥1.08BFY ending Mar 2026: ¥504.7M¥504.7MFY22FY23FY24FY25FY26

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(2025/04/01-2026/03/31)

    ID S100YE672026-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2024/04/01-2025/03/31)

    ID S100VXGN2025-06-16Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2023/04/01-2024/03/31)

    ID S100TMAD2024-06-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2022/04/01-2023/03/31)

    ID S100QYSJ2023-06-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和3年4月1日-令和4年3月31日)

    ID S100O9YD2022-06-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和2年4月1日-令和3年3月31日)

    ID S100LLOJ2021-06-23Open

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.