KojimaKojima Co.,Ltd.7513東証プライム小売業FY ending Aug 2025, non-consolidated, J-GAAP

What does Kojima do with its cash?

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

Operating cash flow
¥3.98B
Capex
¥2.88B
of revenue 1.0%
Free cash flow
¥1.1B
Returned to shareholders
¥1.23B
of net income: 26%
Dividend per share
¥22
Payout ratio (reported)
36.0%

Cash flow ratios

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

Net income¥4.71B
Operating cash flow¥3.98B
Cash conversion (operating CF ÷ operating income)
54.3%
Cash vs. profit gap
-¥728M(純利益の -15.5%)
Shareholder returns
of net income 26.1% · of FCF 111.5%
Shareholder payments — dividends
of net income 26.1% · of FCF 111.5%
CapEx intensity (capex ÷ revenue)
1.0%
Investing CF relative to operating CF
75.8%

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

Five-year trend

Operating cash flow¥3.98B
FY ending Aug 2021: ¥1.92B¥1.92BFY ending Aug 2022: ¥7.77B¥7.77BFY ending Aug 2023: ¥1.33B¥1.33BFY ending Aug 2024: ¥13.2B¥13.2BFY ending Aug 2025: ¥3.98B¥3.98BFY21FY22FY23FY24FY25
Free cash flow¥1.1B
FY ending Aug 2021: ¥705M¥705MFY ending Aug 2022: ¥5.92B¥5.92BFY ending Aug 2023: -¥57M-¥57MFY ending Aug 2024: ¥11.8B¥11.8BFY ending Aug 2025: ¥1.1B¥1.1BFY21FY22FY23FY24FY25
Net income¥4.71B
FY ending Aug 2021: ¥6.3B¥6.3BFY ending Aug 2022: ¥5.76B¥5.76BFY ending Aug 2023: ¥2.87B¥2.87BFY ending Aug 2024: ¥4B¥4BFY ending Aug 2025: ¥4.71B¥4.71BFY21FY22FY23FY24FY25

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63期(2024/09/01-2025/08/31)

    ID S100X50A2025-11-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2023/09/01-2024/08/31)

    ID S100UTK72024-11-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2022/09/01-2023/08/31)

    ID S100SCKU2023-11-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和3年9月1日-令和4年8月31日)

    ID S100PNN22022-11-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和2年9月1日-令和3年8月31日)

    ID S100MX662021-11-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第58期(令和1年9月1日-令和2年8月31日)

    ID S100K87V2020-11-20Open

Extracted from XBRL: 46 / 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.