DaisyoDAISYO CORPORATION9979東証スタンダード小売業FY ending Aug 2025, consolidated, J-GAAP

What does Daisyo do with its cash?

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

Operating cash flow
¥2.15B
Capex
¥870M
of revenue 1.7%
Free cash flow
¥1.28B
Returned to shareholders
¥294M
of net income: 25%
Dividend per share
¥14
Payout ratio (reported)
36.5%

Cash flow ratios

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

Net income¥1.17B
Operating cash flow¥2.15B
Cash conversion (operating CF ÷ operating income)
179.6%
Cash vs. profit gap
¥976M(純利益の 83.3%)
Shareholder returns
of net income 25.1% · of FCF 23.0%
Shareholder payments — dividends
of net income 25.1% · of FCF 23.0%
CapEx intensity (capex ÷ revenue)
1.7%
Investing CF relative to operating CF
13.7%

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

Five-year trend

Operating cash flow¥2.15B
FY ending Aug 2021: -¥6.47B-¥6.47BFY ending Aug 2022: ¥3.4B¥3.4BFY ending Aug 2023: ¥784M¥784MFY ending Aug 2024: ¥1.54B¥1.54BFY ending Aug 2025: ¥2.15B¥2.15BFY21FY22FY23FY24FY25
Free cash flow¥1.28B
FY ending Aug 2021: -¥7.69B-¥7.69BFY ending Aug 2022: ¥2.61B¥2.61BFY ending Aug 2023: -¥462M-¥462MFY ending Aug 2024: ¥683M¥683MFY ending Aug 2025: ¥1.28B¥1.28BFY21FY22FY23FY24FY25
Net income¥1.17B
FY ending Aug 2021: -¥4.86B-¥4.86BFY ending Aug 2022: -¥770M-¥770MFY ending Aug 2023: -¥769M-¥769MFY ending Aug 2024: ¥1.33B¥1.33BFY ending Aug 2025: ¥1.17B¥1.17BFY21FY22FY23FY24FY25

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54期(2024/09/01-2025/08/31)

    ID S100X5DP2025-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(2023/09/01-2024/08/31)

    ID S100USWG2024-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(2022/09/01-2023/08/31)

    ID S100SDBS2023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(令和3年9月1日-令和4年8月31日)

    ID S100PP8V2022-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(令和2年9月1日-令和3年8月31日)

    ID S100MYUE2021-11-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(令和1年9月1日-令和2年8月31日)

    ID S100KA372020-11-30Open

Extracted from XBRL: 52 / Derived from other figures: 2

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.