IntegroupIntegroup Inc.192A東証グロースサービス業FY ending May 2026, non-consolidated, J-GAAP

What does Integroup do with its cash?

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

Operating cash flow
¥176.5M
Capex
—
of revenue —
Free cash flow
—
Returned to shareholders
¥96.3M
of net income: 112%
Dividend per share
¥20
Payout ratio (reported)
50.2%

Cash flow ratios

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

Net income¥85.8M
Operating cash flow¥176.5M
Cash conversion (operating CF ÷ operating income)
147.1%
Cash vs. profit gap
¥90.6M(純利益の 105.6%)
Shareholder payments — dividends
of net income 112.1%
Investing CF relative to operating CF
680.0%

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

Five-year trend

Operating cash flow¥176.5M
FY ending May 2023: ¥574M¥574MFY ending May 2024: ¥986.4M¥986.4MFY ending May 2025: -¥224.3M-¥224.3MFY ending May 2026: ¥176.5M¥176.5MFY23FY24FY25FY26
Free cash flow—
FY ending May 2023: ¥569.8M¥569.8MFY ending May 2024: ¥955.6M¥955.6MFY23FY24FY25FY26
Net income¥85.8M
FY ending May 2023: ¥170.7M¥170.7MFY ending May 2024: ¥672.3M¥672.3MFY ending May 2025: ¥311.1M¥311.1MFY ending May 2026: ¥85.8M¥85.8MFY23FY24FY25FY26

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19期(2025/06/01-2026/05/31)

    ID S100YZEV2026-08-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2024/06/01-2025/05/31)

    ID S100WLX82025-08-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/06/01-2024/05/31)

    ID S100UALH2024-08-28Open

Extracted from XBRL: 40

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.