Kasumigaseki CapitalKasumigaseki Capital Co., Ltd.3498東証プライム不動産業FY ending Aug 2025, consolidated, J-GAAP

What does Kasumigaseki Capital do with its cash?

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

Operating cash flow
¥6.89B
Capex
¥6.65B
of revenue 6.9%
Free cash flow
¥245M
Returned to shareholders
¥1.67B
of net income: 16%
Dividend per share
¥240
Payout ratio (reported)
67.7%

Cash flow ratios

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

Net income¥10.3B
Operating cash flow¥6.89B
Cash conversion (operating CF ÷ operating income)
36.4%
Cash vs. profit gap
-¥3.36B(純利益の -32.8%)
Shareholder payments — dividends
of net income 16.3% · of FCF 682.0%
CapEx intensity (capex ÷ revenue)
6.9%
Investing CF relative to operating CF
269.2%

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

Five-year trend

Operating cash flow¥6.89B
FY ending Aug 2021: ¥972.4M¥972.4MFY ending Aug 2022: -¥11.7B-¥11.7BFY ending Aug 2023: -¥7.73B-¥7.73BFY ending Aug 2024: -¥8.45B-¥8.45BFY ending Aug 2025: ¥6.89B¥6.89BFY21FY22FY23FY24FY25
Free cash flow¥245M
FY ending Aug 2021: -¥700.1M-¥700.1MFY ending Aug 2022: -¥11.9B-¥11.9BFY ending Aug 2023: -¥8.21B-¥8.21BFY ending Aug 2024: -¥10.6B-¥10.6BFY ending Aug 2025: ¥245M¥245MFY21FY22FY23FY24FY25
Net income¥10.3B
FY ending Aug 2021: ¥793.5M¥793.5MFY ending Aug 2022: ¥1.02B¥1.02BFY ending Aug 2023: ¥2.05B¥2.05BFY ending Aug 2024: ¥5.02B¥5.02BFY ending Aug 2025: ¥10.3B¥10.3BFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第14期(2024/09/01-2025/08/31)

    ID S100XIGX2026-01-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2023/09/01-2024/08/31)

    ID S100UV322024-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2022/09/01-2023/08/31)

    ID S100SDMM2023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和3年9月1日-令和4年8月31日)

    ID S100PP0P2022-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(令和2年9月1日-令和3年8月31日)

    ID S100MXDV2021-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和1年9月1日-令和2年8月31日)

    ID S100K9EY2020-11-27Open

Extracted from XBRL: 52 / 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.