IntermesticINTERMESTIC INC.262A東証プライム小売業FY ending Dec 2025, consolidated, J-GAAP

What does Intermestic do with its cash?

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

Operating cash flow
¥5.22B
Capex
¥2.27B
of revenue 4.5%
Free cash flow
¥2.95B
Returned to shareholders
¥1.23B
of net income: 30%
Dividend per share
¥44
Payout ratio (reported)
30.6%

Cash flow ratios

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

Net income¥4.12B
Operating cash flow¥5.22B
Cash conversion (operating CF ÷ operating income)
87.1%
Cash vs. profit gap
¥1.1B(純利益の 26.7%)
Shareholder payments — dividends
of net income 29.8% · of FCF 41.7%
CapEx intensity (capex ÷ revenue)
4.5%
Investing CF relative to operating CF
554.3%

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

Five-year trend

Operating cash flow¥5.22B
FY ending Dec 2023: ¥2.1B¥2.1BFY ending Dec 2024: ¥6.36B¥6.36BFY ending Dec 2025: ¥5.22B¥5.22BFY23FY24FY25
Free cash flow¥2.95B
FY ending Dec 2023: ¥1.21B¥1.21BFY ending Dec 2024: ¥4.88B¥4.88BFY ending Dec 2025: ¥2.95B¥2.95BFY23FY24FY25
Net income¥4.12B
FY ending Dec 2023: ¥2.56B¥2.56BFY ending Dec 2024: ¥3.52B¥3.52BFY ending Dec 2025: ¥4.12B¥4.12BFY23FY24FY25

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 (2)
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2025/01/01-2025/12/31)

    ID S100XT2Q2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(2024/01/01-2024/12/31)

    ID S100VGNS2025-03-27Open

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.