Hatsuho ShoujiHATSUHO SHOUJI CO.,LTD.7425東証スタンダード卸売業FY ending Dec 2025, consolidated, J-GAAP

What does Hatsuho Shouji do with its cash?

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

Operating cash flow
¥2.17B
Capex
¥181.1M
of revenue 0.5%
Free cash flow
¥1.99B
Returned to shareholders
¥223.5M
of net income: 27%
Dividend per share
¥77
Payout ratio (reported)
40.3%

Cash flow ratios

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

Net income¥831.7M
Operating cash flow¥2.17B
Cash conversion (operating CF ÷ operating income)
178.2%
Cash vs. profit gap
¥1.34B(純利益の 160.6%)
Shareholder returns
of net income 26.9% · of FCF 11.3%
Shareholder payments — dividends
of net income 26.8% · of FCF 11.2%
CapEx intensity (capex ÷ revenue)
0.5%
Investing CF relative to operating CF
50.8%

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

Five-year trend

Operating cash flow¥2.17B
FY ending Dec 2021: ¥1.22B¥1.22BFY ending Dec 2022: ¥1.3B¥1.3BFY ending Dec 2023: ¥692.9M¥692.9MFY ending Dec 2024: ¥628.2M¥628.2MFY ending Dec 2025: ¥2.17B¥2.17BFY21FY22FY23FY24FY25
Free cash flow¥1.99B
FY ending Dec 2021: ¥1.18B¥1.18BFY ending Dec 2022: ¥1.03B¥1.03BFY ending Dec 2023: ¥37M¥37MFY ending Dec 2024: ¥231.7M¥231.7MFY ending Dec 2025: ¥1.99B¥1.99BFY21FY22FY23FY24FY25
Net income¥831.7M
FY ending Dec 2021: ¥501.4M¥501.4MFY ending Dec 2022: ¥854.6M¥854.6MFY ending Dec 2023: ¥975.8M¥975.8MFY ending Dec 2024: ¥974.1M¥974.1MFY ending Dec 2025: ¥831.7M¥831.7MFY21FY22FY23FY24FY25

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68期(2025/01/01-2025/12/31)

    ID S100XT3I2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第67期(2024/01/01-2024/12/31)

    ID S100VGMX2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2023/01/01-2023/12/31)

    ID S100T4HK2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2022/01/01-2022/12/31)

    ID S100QGEC2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(令和3年1月1日-令和3年12月31日)

    ID S100NQFZ2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(令和2年1月1日-令和2年12月31日)

    ID S100L0JM2021-03-29Open

Extracted from XBRL: 50 / 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.