Hikari Food ServiceHikari Food Service Co., Ltd.138A東証グロース小売業FY ending Nov 2025, non-consolidated, J-GAAP

What does Hikari Food Service do with its cash?

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

Operating cash flow
¥290.3M
Capex
¥249.5M
of revenue 8.7%
Free cash flow
¥40.7M
Returned to shareholders
¥39.6M
of net income: 39%
Dividend per share
¥40
Payout ratio (reported)
38.7%

Cash flow ratios

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

Net income¥102.5M
Operating cash flow¥290.3M
Cash conversion (operating CF ÷ operating income)
128.5%
Cash vs. profit gap
¥187.8M(純利益の 183.3%)
Shareholder payments — dividends
of net income 38.7% · of FCF 97.3%
CapEx intensity (capex ÷ revenue)
8.7%
Investing CF relative to operating CF
8.1%

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

Five-year trend

Operating cash flow¥290.3M
FY ending Nov 2022: ¥389M¥389MFY ending Nov 2023: ¥373M¥373MFY ending Nov 2024: ¥209M¥209MFY ending Nov 2025: ¥290.3M¥290.3MFY22FY23FY24FY25
Free cash flow¥40.7M
FY ending Nov 2022: ¥197.2M¥197.2MFY ending Nov 2023: ¥300.9M¥300.9MFY ending Nov 2024: -¥32.6M-¥32.6MFY ending Nov 2025: ¥40.7M¥40.7MFY22FY23FY24FY25
Net income¥102.5M
FY ending Nov 2022: ¥62.9M¥62.9MFY ending Nov 2023: ¥201M¥201MFY ending Nov 2024: ¥100.3M¥100.3MFY ending Nov 2025: ¥102.5M¥102.5MFY22FY23FY24FY25

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2024/12/01-2025/11/30)

    ID S100XMX32026-02-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2023/12/01-2024/11/30)

    ID S100VBCD2025-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2022/12/01-2023/11/30)

    ID S100SZBP2024-02-29Open

Extracted from XBRL: 42 / 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.