HamayuuHAMAYUU CO.,LTD.7682東証スタンダード小売業FY ending Jul 2025, non-consolidated, J-GAAP

What does Hamayuu do with its cash?

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

Operating cash flow
¥349.5M
Capex
¥380.6M
of revenue 6.2%
Free cash flow
-¥31.1M
Returned to shareholders
¥22.1M
of net income: 27%
Dividend per share
¥15
Payout ratio (reported)
39.9%

Cash flow ratios

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

Net income¥81.2M
Operating cash flow¥349.5M
Cash conversion (operating CF ÷ operating income)
184.5%
Cash vs. profit gap
¥268.3M(純利益の 330.6%)
Shareholder returns
of net income 27.2%
Shareholder payments — dividends
of net income 26.6%
CapEx intensity (capex ÷ revenue)
6.2%
Investing CF relative to operating CF
129.2%

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

Five-year trend

Operating cash flow¥349.5M
FY ending Jul 2021: ¥156.2M¥156.2MFY ending Jul 2022: ¥373.7M¥373.7MFY ending Jul 2023: ¥350.8M¥350.8MFY ending Jul 2024: ¥373.4M¥373.4MFY ending Jul 2025: ¥349.5M¥349.5MFY21FY22FY23FY24FY25
Free cash flow-¥31.1M
FY ending Jul 2021: -¥198.5M-¥198.5MFY ending Jul 2022: -¥198.1M-¥198.1MFY ending Jul 2023: ¥89.6M¥89.6MFY ending Jul 2024: -¥27.9M-¥27.9MFY ending Jul 2025: -¥31.1M-¥31.1MFY21FY22FY23FY24FY25
Net income¥81.2M
FY ending Jul 2021: -¥160.3M-¥160.3MFY ending Jul 2022: ¥19.4M¥19.4MFY ending Jul 2023: -¥62.5M-¥62.5MFY ending Jul 2024: ¥116.6M¥116.6MFY ending Jul 2025: ¥81.2M¥81.2MFY21FY22FY23FY24FY25

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58期(2024/08/01-2025/07/31)

    ID S100WXPT2025-10-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第57期(2023/08/01-2024/07/31)

    ID S100UL5I2024-10-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第56期(2022/08/01-2023/07/31)

    ID S100S32S2023-10-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第55期(令和3年8月1日-令和4年7月31日)

    ID S100PFNI2022-10-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(令和2年8月1日-令和3年7月31日)

    ID S100MNOK2021-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(令和1年8月1日-令和2年7月31日)

    ID S100JZNI2020-10-29Open

Extracted from XBRL: 48 / 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.