i-mobilei-mobile Co.,Ltd.6535東証プライムサービス業FY ending Jul 2025, consolidated, J-GAAP

What does i-mobile do with its cash?

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

Operating cash flow
¥4.82B
Capex
¥918M
of revenue 4.3%
Free cash flow
¥3.9B
Returned to shareholders
¥2.39B
of net income: 81%
Dividend per share
¥26
Payout ratio (reported)
48.9%

Cash flow ratios

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

Net income¥2.96B
Operating cash flow¥4.82B
Cash conversion (operating CF ÷ operating income)
116.5%
Cash vs. profit gap
¥1.86B(純利益の 62.9%)
Shareholder returns
of net income 80.9% · of FCF 61.4%
Shareholder payments — dividends
of net income 42.9% · of FCF 32.5%
CapEx intensity (capex ÷ revenue)
4.3%
Investing CF relative to operating CF
75.1%

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

Five-year trend

Operating cash flow¥4.82B
FY ending Jul 2021: ¥3.96B¥3.96BFY ending Jul 2022: ¥3.23B¥3.23BFY ending Jul 2023: ¥4.39B¥4.39BFY ending Jul 2024: ¥3.79B¥3.79BFY ending Jul 2025: ¥4.82B¥4.82BFY21FY22FY23FY24FY25
Free cash flow¥3.9B
FY ending Jul 2021: ¥3.9B¥3.9BFY ending Jul 2022: ¥3.11B¥3.11BFY ending Jul 2023: ¥4.04B¥4.04BFY ending Jul 2024: ¥3.33B¥3.33BFY ending Jul 2025: ¥3.9B¥3.9BFY21FY22FY23FY24FY25
Net income¥2.96B
FY ending Jul 2021: ¥2.3B¥2.3BFY ending Jul 2022: ¥2.68B¥2.68BFY ending Jul 2023: ¥2.4B¥2.4BFY ending Jul 2024: ¥2.42B¥2.42BFY ending Jul 2025: ¥2.96B¥2.96BFY21FY22FY23FY24FY25

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18期(2024/08/01-2025/07/31)

    ID S100WW4T2025-10-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/08/01-2024/07/31)

    ID S100UKZW2024-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/08/01-2023/07/31)

    ID S100S2J32023-10-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年8月1日-令和4年7月31日)

    ID S100PF2T2022-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年8月1日-令和3年7月31日)

    ID S100MN8C2021-10-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和1年8月1日-令和2年7月31日)

    ID S100JYZR2020-10-26Open

Extracted from XBRL: 49 / 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.