Hanatour JapanHANATOUR JAPAN CO.,LTD.6561東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Hanatour Japan do with its cash?

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

Operating cash flow
¥1.97B
Capex
¥230M
of revenue 3.2%
Free cash flow
¥1.74B
Returned to shareholders
¥376.4M
of net income: 27%
Dividend per share
¥40
Payout ratio (reported)
48.1%

Cash flow ratios

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

Net income¥1.39B
Operating cash flow¥1.97B
Cash conversion (operating CF ÷ operating income)
98.7%
Cash vs. profit gap
¥586.6M(純利益の 42.4%)
Shareholder returns
of net income 27.2% · of FCF 21.6%
Shareholder payments — dividends
of net income 27.2% · of FCF 21.6%
CapEx intensity (capex ÷ revenue)
3.2%
Investing CF relative to operating CF
44.7%

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

Five-year trend

Operating cash flow¥1.97B
FY ending Dec 2021: -¥1.02B-¥1.02BFY ending Dec 2022: -¥676.5M-¥676.5MFY ending Dec 2023: ¥1.29B¥1.29BFY ending Dec 2024: ¥1.83B¥1.83BFY ending Dec 2025: ¥1.97B¥1.97BFY21FY22FY23FY24FY25
Free cash flow¥1.74B
FY ending Dec 2021: -¥1.17B-¥1.17BFY ending Dec 2022: -¥700.6M-¥700.6MFY ending Dec 2023: ¥1.13B¥1.13BFY ending Dec 2024: ¥1.5B¥1.5BFY ending Dec 2025: ¥1.74B¥1.74BFY21FY22FY23FY24FY25
Net income¥1.39B
FY ending Dec 2021: -¥1.97B-¥1.97BFY ending Dec 2022: -¥657.4M-¥657.4MFY ending Dec 2023: ¥1.22B¥1.22BFY ending Dec 2024: ¥1.63B¥1.63BFY ending Dec 2025: ¥1.39B¥1.39BFY21FY22FY23FY24FY25

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(2025/01/01-2025/12/31)

    ID S100XU2F2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2024/01/01-2024/12/31)

    ID S100VI4G2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/01/01-2023/12/31)

    ID S100T5KA2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/01/01-2022/12/31)

    ID S100QHVH2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年1月1日-令和3年12月31日)

    ID S100NSH32022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年1月1日-令和2年12月31日)

    ID S100L2B82021-03-30Open

Extracted from XBRL: 47 / 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.