gremsgrems,Inc.3150東証プライム卸売業FY ending Mar 2026, consolidated, J-GAAP

What does grems do with its cash?

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

Operating cash flow
¥5.1B
Capex
¥1.97B
of revenue 5.8%
Free cash flow
¥3.13B
Returned to shareholders
¥1.94B
of net income: 40%
Dividend per share
¥85
Payout ratio (reported)
72.4%

Cash flow ratios

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

Net income¥4.9B
Operating cash flow¥5.1B
Cash conversion (operating CF ÷ operating income)
71.3%
Cash vs. profit gap
¥202.2M(純利益の 4.1%)
Shareholder payments — dividends
of net income 39.6% · of FCF 61.9%
CapEx intensity (capex ÷ revenue)
5.8%
Investing CF relative to operating CF
13.8%

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

Five-year trend

Operating cash flow¥5.1B
FY ending Mar 2022: -¥619.8M-¥619.8MFY ending Mar 2023: ¥1.46B¥1.46BFY ending Mar 2024: ¥4.09B¥4.09BFY ending Mar 2025: ¥4.65B¥4.65BFY ending Mar 2026: ¥5.1B¥5.1BFY22FY23FY24FY25FY26
Free cash flow¥3.13B
FY ending Mar 2022: -¥906M-¥906MFY ending Mar 2023: ¥814.3M¥814.3MFY ending Mar 2024: ¥3.91B¥3.91BFY ending Mar 2025: ¥4.33B¥4.33BFY ending Mar 2026: ¥3.13B¥3.13BFY22FY23FY24FY25FY26
Net income¥4.9B
FY ending Mar 2022: ¥2.16B¥2.16BFY ending Mar 2023: ¥2.47B¥2.47BFY ending Mar 2024: ¥3.54B¥3.54BFY ending Mar 2025: ¥4.56B¥4.56BFY ending Mar 2026: ¥4.9B¥4.9BFY22FY23FY24FY25FY26

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21期(2025/04/01-2026/03/31)

    ID S100YFUS2026-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2024/04/01-2025/03/31)

    ID S100W7E42025-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/04/01-2024/03/31)

    ID S100TVXN2024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/04/01-2023/03/31)

    ID S100R97J2023-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年4月1日-令和4年3月31日)

    ID S100OJWR2022-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年4月1日-令和3年3月31日)

    ID S100LRPN2021-06-28Open

Extracted from XBRL: 49 / 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.