HobonichiHobonichi Co.,Ltd.3560東証スタンダード小売業FY ending Aug 2025, non-consolidated, J-GAAP

What does Hobonichi do with its cash?

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

Operating cash flow
¥158.5M
Capex
¥377.3M
of revenue 4.3%
Free cash flow
-¥218.9M
Returned to shareholders
¥104.2M
of net income: 23%
Dividend per share
¥90
Payout ratio (reported)
46.6%

Cash flow ratios

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

Net income¥448.4M
Operating cash flow¥158.5M
Cash conversion (operating CF ÷ operating income)
25.7%
Cash vs. profit gap
-¥289.9M(純利益の -64.7%)
Shareholder payments — dividends
of net income 23.2%
CapEx intensity (capex ÷ revenue)
4.3%
Investing CF relative to operating CF
306.4%

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

Five-year trend

Operating cash flow¥158.5M
FY ending Aug 2021: ¥466.6M¥466.6MFY ending Aug 2022: ¥201.6M¥201.6MFY ending Aug 2023: ¥162.7M¥162.7MFY ending Aug 2024: ¥401.6M¥401.6MFY ending Aug 2025: ¥158.5M¥158.5MFY21FY22FY23FY24FY25
Free cash flow-¥218.9M
FY ending Aug 2021: -¥82.8M-¥82.8MFY ending Aug 2022: ¥50.2M¥50.2MFY ending Aug 2023: -¥37.7M-¥37.7MFY ending Aug 2024: ¥20.5M¥20.5MFY ending Aug 2025: -¥218.9M-¥218.9MFY21FY22FY23FY24FY25
Net income¥448.4M
FY ending Aug 2021: ¥197M¥197MFY ending Aug 2022: ¥205.7M¥205.7MFY ending Aug 2023: ¥411.9M¥411.9MFY ending Aug 2024: ¥399.2M¥399.2MFY ending Aug 2025: ¥448.4M¥448.4MFY21FY22FY23FY24FY25

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47期(2024/09/01-2025/08/31)

    ID S100X6M72025-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(2023/09/01-2024/08/31)

    ID S100UTJI2024-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(2022/09/01-2023/08/31)

    ID S100SC7S2023-11-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(令和3年9月1日-令和4年8月31日)

    ID S100PNWR2022-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(令和2年9月1日-令和3年8月31日)

    ID S100MWSQ2021-11-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和1年9月1日-令和2年8月31日)

    ID S100K8OC2020-11-24Open

Extracted from XBRL: 43 / Derived from other figures: 2

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.