ERI HoldingsERI HOLDINGS CO.,LTD.6083東証スタンダードサービス業FY ending May 2026, consolidated, J-GAAP

What does ERI Holdings do with its cash?

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

Operating cash flow
¥4.95B
Capex
¥760.5M
of revenue 3.1%
Free cash flow
¥4.18B
Returned to shareholders
¥994M
of net income: 32%
Dividend per share
¥126
Payout ratio (reported)
88.3%

Cash flow ratios

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

Net income¥3.15B
Operating cash flow¥4.95B
Cash conversion (operating CF ÷ operating income)
100.0%
Cash vs. profit gap
¥1.8B(純利益の 57.2%)
Shareholder returns
of net income 31.6% · of FCF 23.8%
Shareholder payments — dividends
of net income 20.3% · of FCF 15.3%
CapEx intensity (capex ÷ revenue)
3.1%
Investing CF relative to operating CF
26.5%

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

Five-year trend

Operating cash flow¥4.95B
FY ending May 2022: ¥2.42B¥2.42BFY ending May 2023: ¥1.39B¥1.39BFY ending May 2024: ¥1.51B¥1.51BFY ending May 2025: ¥784.6M¥784.6MFY ending May 2026: ¥4.95B¥4.95BFY22FY23FY24FY25FY26
Free cash flow¥4.18B
FY ending May 2022: ¥2.33B¥2.33BFY ending May 2023: ¥1.28B¥1.28BFY ending May 2024: ¥1.17B¥1.17BFY ending May 2025: ¥403.3M¥403.3MFY ending May 2026: ¥4.18B¥4.18BFY22FY23FY24FY25FY26
Net income¥3.15B
FY ending May 2022: ¥1.23B¥1.23BFY ending May 2023: ¥1.53B¥1.53BFY ending May 2024: ¥1.23B¥1.23BFY ending May 2025: ¥1.29B¥1.29BFY ending May 2026: ¥3.15B¥3.15BFY22FY23FY24FY25FY26

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13期(2025/06/01-2026/05/31)

    ID S100YYGU2026-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2024/06/01-2025/05/31)

    ID S100WLGA2025-08-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/06/01-2024/05/31)

    ID S100UAN72024-08-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/06/01-2023/05/31)

    ID S100RRZP2023-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年6月1日-令和4年5月31日)

    ID S100P3QQ2022-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和2年6月1日-令和3年5月31日)

    ID S100MC4T2021-08-27Open

Extracted from XBRL: 52 / 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.