Estelle HoldingsESTELLE HOLDINGS CO.,LTD.7872東証スタンダードその他製品FY ending Mar 2026, consolidated, J-GAAP

What does Estelle Holdings do with its cash?

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

Operating cash flow
¥1.83B
Capex
¥1.14B
of revenue 3.4%
Free cash flow
¥686M
Returned to shareholders
¥282M
of net income: 613%
Dividend per share
¥27
Payout ratio (reported)
300.8%

Cash flow ratios

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

Net income¥46M
Operating cash flow¥1.83B
Cash conversion (operating CF ÷ operating income)
265.8%
Cash vs. profit gap
¥1.78B(純利益の 3869.6%)
Shareholder payments — dividends
of net income 613.0% · of FCF 41.1%
CapEx intensity (capex ÷ revenue)
3.4%
Investing CF relative to operating CF
64.8%

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

Five-year trend

Operating cash flow¥1.83B
FY ending Mar 2022: ¥34M¥34MFY ending Mar 2023: -¥1.15B-¥1.15BFY ending Mar 2024: ¥984M¥984MFY ending Mar 2025: ¥118M¥118MFY ending Mar 2026: ¥1.83B¥1.83BFY22FY23FY24FY25FY26
Free cash flow¥686M
FY ending Mar 2022: -¥399M-¥399MFY ending Mar 2023: -¥1.62B-¥1.62BFY ending Mar 2024: ¥402M¥402MFY ending Mar 2025: -¥344M-¥344MFY ending Mar 2026: ¥686M¥686MFY22FY23FY24FY25FY26
Net income¥46M
FY ending Mar 2022: ¥73M¥73MFY ending Mar 2023: ¥100M¥100MFY ending Mar 2024: -¥979M-¥979MFY ending Mar 2025: -¥345M-¥345MFY ending Mar 2026: ¥46M¥46MFY22FY23FY24FY25FY26

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68期(2025/04/01-2026/03/31)

    ID S100YLKC2026-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第67期(2024/04/01-2025/03/31)

    ID S100W8TS2025-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2023/04/01-2024/03/31)

    ID S100TR6V2024-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2022/04/01-2023/03/31)

    ID S100R2412023-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(令和3年4月1日-令和4年3月31日)

    ID S100OBY22022-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(令和2年4月1日-令和3年3月31日)

    ID S100LQYD2021-06-30Open

Extracted from XBRL: 51 / 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.