HimarayaHIMARAYA Co.,Ltd.7514東証スタンダード小売業FY ending Aug 2025, consolidated, J-GAAP

What does Himaraya do with its cash?

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

Operating cash flow
¥416M
Capex
¥788M
of revenue 1.3%
Free cash flow
-¥372M
Returned to shareholders
¥319M
of net income: 2900%
Dividend per share
¥26

Cash flow ratios

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

Net income¥11M
Operating cash flow¥416M
Cash conversion (operating CF ÷ operating income)
146.0%
Cash vs. profit gap
¥405M(純利益の 3681.8%)
Shareholder payments — dividends
of net income 2900.0%
CapEx intensity (capex ÷ revenue)
1.3%
Investing CF relative to operating CF
51.9%

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

Five-year trend

Operating cash flow¥416M
FY ending Aug 2021: ¥6.89B¥6.89BFY ending Aug 2022: ¥838M¥838MFY ending Aug 2023: -¥42M-¥42MFY ending Aug 2024: ¥982M¥982MFY ending Aug 2025: ¥416M¥416MFY21FY22FY23FY24FY25
Free cash flow-¥372M
FY ending Aug 2021: ¥6.77B¥6.77BFY ending Aug 2022: -¥154M-¥154MFY ending Aug 2023: -¥2.26B-¥2.26BFY ending Aug 2024: ¥457M¥457MFY ending Aug 2025: -¥372M-¥372MFY21FY22FY23FY24FY25
Net income¥11M
FY ending Aug 2021: ¥1.41B¥1.41BFY ending Aug 2022: ¥1.43B¥1.43BFY ending Aug 2023: ¥589M¥589MFY ending Aug 2024: ¥206M¥206MFY ending Aug 2025: ¥11M¥11MFY21FY22FY23FY24FY25

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50期(2024/09/01-2025/08/31)

    ID S100X67D2025-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(2023/09/01-2024/08/31)

    ID S100UUFF2024-11-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第48期(2022/09/01-2023/08/31)

    ID S100SCTK2023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第47期(令和3年9月1日-令和4年8月31日)

    ID S100PPRS2022-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(令和2年9月1日-令和3年8月31日)

    ID S100MXZF2021-11-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(令和1年9月1日-令和2年8月31日)

    ID S100K92A2020-11-25Open

Extracted from XBRL: 46 / 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.