Create SD HoldingsCREATE SD HOLDINGS CO.,LTD3148東証プライム小売業FY ending May 2026, consolidated, J-GAAP

What does Create SD Holdings do with its cash?

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

Operating cash flow
¥25.4B
Capex
¥16.3B
of revenue 3.3%
Free cash flow
¥9.09B
Returned to shareholders
¥5.75B
of net income: 34%
Dividend per share
¥93
Payout ratio (reported)
67.9%

Cash flow ratios

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

Net income¥17B
Operating cash flow¥25.4B
Cash conversion (operating CF ÷ operating income)
106.1%
Cash vs. profit gap
¥8.45B(純利益の 49.7%)
Shareholder payments — dividends
of net income 33.8% · of FCF 63.3%
CapEx intensity (capex ÷ revenue)
3.3%
Investing CF relative to operating CF
80.2%

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

Five-year trend

Operating cash flow¥25.4B
FY ending May 2022: ¥16.1B¥16.1BFY ending May 2023: ¥19B¥19BFY ending May 2024: ¥21B¥21BFY ending May 2025: ¥23.6B¥23.6BFY ending May 2026: ¥25.4B¥25.4BFY22FY23FY24FY25FY26
Free cash flow¥9.09B
FY ending May 2022: ¥8.42B¥8.42BFY ending May 2023: ¥2.68B¥2.68BFY ending May 2024: ¥5.22B¥5.22BFY ending May 2025: ¥5.97B¥5.97BFY ending May 2026: ¥9.09B¥9.09BFY22FY23FY24FY25FY26
Net income¥17B
FY ending May 2022: ¥12.6B¥12.6BFY ending May 2023: ¥12.9B¥12.9BFY ending May 2024: ¥13.7B¥13.7BFY ending May 2025: ¥15.7B¥15.7BFY ending May 2026: ¥17B¥17BFY22FY23FY24FY25FY26

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29期(2025/06/01-2026/05/31)

    ID S100YXNS2026-08-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2024/06/01-2025/05/31)

    ID S100WK8P2025-08-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2023/06/01-2024/05/31)

    ID S100U9W12024-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/06/01-2023/05/31)

    ID S100RRDP2023-08-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和3年6月1日-令和4年5月31日)

    ID S100P3DY2022-08-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第24期(令和2年6月1日-令和3年5月31日)

    ID S100MGR82021-09-22Open

Extracted from XBRL: 48 / 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.