Hakuyosha CompanyHakuyosha Company, Ltd.9731東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Hakuyosha Company do with its cash?

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

Operating cash flow
¥2.95B
Capex
¥1.07B
of revenue 2.4%
Free cash flow
¥1.88B
Returned to shareholders
¥253M
of net income: 12%
Dividend per share
¥80
Payout ratio (reported)
17.9%

Cash flow ratios

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

Net income¥2.13B
Operating cash flow¥2.95B
Cash conversion (operating CF ÷ operating income)
123.2%
Cash vs. profit gap
¥821M(純利益の 38.5%)
Shareholder returns
of net income 11.9% · of FCF 13.4%
Shareholder payments — dividends
of net income 11.9% · of FCF 13.4%
CapEx intensity (capex ÷ revenue)
2.4%
Investing CF relative to operating CF
34.1%

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

Five-year trend

Operating cash flow¥2.95B
FY ending Dec 2021: -¥29M-¥29MFY ending Dec 2022: ¥1.31B¥1.31BFY ending Dec 2023: ¥1.57B¥1.57BFY ending Dec 2024: ¥2.92B¥2.92BFY ending Dec 2025: ¥2.95B¥2.95BFY21FY22FY23FY24FY25
Free cash flow¥1.88B
FY ending Dec 2021: -¥517M-¥517MFY ending Dec 2022: ¥870M¥870MFY ending Dec 2023: ¥937M¥937MFY ending Dec 2024: ¥2.08B¥2.08BFY ending Dec 2025: ¥1.88B¥1.88BFY21FY22FY23FY24FY25
Net income¥2.13B
FY ending Dec 2021: -¥1.25B-¥1.25BFY ending Dec 2022: ¥1.69B¥1.69BFY ending Dec 2023: ¥1.95B¥1.95BFY ending Dec 2024: ¥2.21B¥2.21BFY ending Dec 2025: ¥2.13B¥2.13BFY21FY22FY23FY24FY25

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133期(2025/01/01-2025/12/31)

    ID S100XT2K2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第132期(2024/01/01-2024/12/31)

    ID S100VHPE2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第131期(2023/01/01-2023/12/31)

    ID S100T54S2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第130期(2022/01/01-2022/12/31)

    ID S100QGJA2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第129期(令和3年1月1日-令和3年12月31日)

    ID S100NQCQ2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第128期(令和2年1月1日-令和2年12月31日)

    ID S100L1DD2021-03-26Open

Extracted from XBRL: 53 / 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.