EJ HoldingsEJ Holdings Inc.2153東証プライムサービス業FY ending May 2026, consolidated, J-GAAP

What does EJ Holdings do with its cash?

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

Operating cash flow
¥3.05B
Capex
¥1.2B
of revenue 2.6%
Free cash flow
¥1.85B
Returned to shareholders
¥1.13B
of net income: 34%
Dividend per share
¥69
Payout ratio (reported)
53.7%

Cash flow ratios

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

Net income¥3.37B
Operating cash flow¥3.05B
Cash conversion (operating CF ÷ operating income)
65.4%
Cash vs. profit gap
-¥317M(純利益の -9.4%)
Shareholder payments — dividends
of net income 33.6% · of FCF 61.1%
CapEx intensity (capex ÷ revenue)
2.6%
Investing CF relative to operating CF
23.1%

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

Five-year trend

Operating cash flow¥3.05B
FY ending May 2022: ¥956M¥956MFY ending May 2023: ¥1.38B¥1.38BFY ending May 2024: ¥3.94B¥3.94BFY ending May 2025: ¥4.13B¥4.13BFY ending May 2026: ¥3.05B¥3.05BFY22FY23FY24FY25FY26
Free cash flow¥1.85B
FY ending May 2022: ¥428M¥428MFY ending May 2023: -¥32M-¥32MFY ending May 2024: ¥2.74B¥2.74BFY ending May 2025: ¥2.79B¥2.79BFY ending May 2026: ¥1.85B¥1.85BFY22FY23FY24FY25FY26
Net income¥3.37B
FY ending May 2022: ¥3.12B¥3.12BFY ending May 2023: ¥3.05B¥3.05BFY ending May 2024: ¥3.03B¥3.03BFY ending May 2025: ¥3.2B¥3.2BFY ending May 2026: ¥3.37B¥3.37BFY22FY23FY24FY25FY26

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19期(2025/06/01-2026/05/31)

    ID S100YYLT2026-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2024/06/01-2025/05/31)

    ID S100WLJ82025-08-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/06/01-2024/05/31)

    ID S100UAWP2024-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/06/01-2023/05/31)

    ID S100RS8Y2023-08-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年6月1日-令和4年5月31日)

    ID S100P3E32022-08-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年6月1日-令和3年5月31日)

    ID S100MCU72021-08-30Open

Extracted from XBRL: 50 / 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.