Coach ACOACH A Co.,Ltd.9339東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Coach A do with its cash?

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

Operating cash flow
¥286.1M
Capex
¥205.7M
of revenue 5.9%
Free cash flow
¥80.4M
Returned to shareholders
¥46.6M
of net income: 47%
Dividend per share
¥20
Payout ratio (reported)
58.7%

Cash flow ratios

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

Net income¥98.8M
Operating cash flow¥286.1M
Cash conversion (operating CF ÷ operating income)
135.1%
Cash vs. profit gap
¥187.3M(純利益の 189.5%)
Shareholder returns
of net income 47.1% · of FCF 57.9%
Shareholder payments — dividends
of net income 47.1% · of FCF 57.9%
CapEx intensity (capex ÷ revenue)
5.9%
Investing CF relative to operating CF
71.0%

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

Five-year trend

Operating cash flow¥286.1M
FY ending Dec 2021: ¥957.4M¥957.4MFY ending Dec 2022: ¥470.2M¥470.2MFY ending Dec 2023: ¥63M¥63MFY ending Dec 2024: ¥132.6M¥132.6MFY ending Dec 2025: ¥286.1M¥286.1MFY21FY22FY23FY24FY25
Free cash flow¥80.4M
FY ending Dec 2021: ¥852.4M¥852.4MFY ending Dec 2022: ¥413.5M¥413.5MFY ending Dec 2023: -¥99.2M-¥99.2MFY ending Dec 2024: -¥64.6M-¥64.6MFY ending Dec 2025: ¥80.4M¥80.4MFY21FY22FY23FY24FY25
Net income¥98.8M
FY ending Dec 2021: ¥245.3M¥245.3MFY ending Dec 2022: ¥419M¥419MFY ending Dec 2023: ¥75.9M¥75.9MFY ending Dec 2024: ¥111.1M¥111.1MFY ending Dec 2025: ¥98.8M¥98.8MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    訂正有価証券報告書-第25期(2025/01/01-2025/12/31)

    ID S100XVLX2026-04-02Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2024/01/01-2024/12/31)

    ID S100VI3R2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2023/01/01-2023/12/31)

    ID S100T6GG2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/01/01-2022/12/31)

    ID S100QIX72023-03-31Open

Extracted from XBRL: 47 / 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.