JaicJAIC Co., Ltd.7073東証グロースサービス業FY ending Jan 2026, consolidated, J-GAAP

What does Jaic do with its cash?

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

Operating cash flow
¥369.4M
Capex
¥77.3M
of revenue 1.7%
Free cash flow
¥292.1M
Returned to shareholders
¥41.6M
of net income: 32%
Dividend per share
¥55
Payout ratio (reported)
31.4%

Cash flow ratios

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

Net income¥130M
Operating cash flow¥369.4M
Cash conversion (operating CF ÷ operating income)
181.6%
Cash vs. profit gap
¥239.3M(純利益の 184.1%)
Shareholder payments — dividends
of net income 32.0% · of FCF 14.2%
CapEx intensity (capex ÷ revenue)
1.7%
Investing CF relative to operating CF
29.9%

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

Five-year trend

Operating cash flow¥369.4M
FY ending Jan 2022: ¥369M¥369MFY ending Jan 2023: ¥90.8M¥90.8MFY ending Jan 2024: ¥138.8M¥138.8MFY ending Jan 2025: ¥417.3M¥417.3MFY ending Jan 2026: ¥369.4M¥369.4MFY22FY23FY24FY25FY26
Free cash flow¥292.1M
FY ending Jan 2022: ¥297.5M¥297.5MFY ending Jan 2023: -¥42.4M-¥42.4MFY ending Jan 2025: ¥330.5M¥330.5MFY ending Jan 2026: ¥292.1M¥292.1MFY22FY23FY24FY25FY26
Net income¥130M
FY ending Jan 2022: ¥90.6M¥90.6MFY ending Jan 2023: ¥140.5M¥140.5MFY ending Jan 2024: ¥5.9M¥5.9MFY ending Jan 2025: ¥137.8M¥137.8MFY ending Jan 2026: ¥130M¥130MFY22FY23FY24FY25FY26

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35期(2025/02/01-2026/01/31)

    ID S100Y1BL2026-04-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2024/02/01-2025/01/31)

    ID S100VOA12025-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2023/02/01-2024/01/31)

    ID S100TC3U2024-04-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(2022/02/01-2023/01/31)

    ID S100QNZ72023-04-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和3年2月1日-令和4年1月31日)

    ID S100NYPF2022-04-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(令和2年2月1日-令和3年1月31日)

    ID S100L8WF2021-04-28Open

Extracted from XBRL: 50 / 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.