Koshidaka HoldingsKOSHIDAKA HOLDINGS Co.,LTD.2157東証プライムサービス業FY ending Aug 2025, consolidated, J-GAAP

What does Koshidaka Holdings do with its cash?

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

Operating cash flow
¥12.8B
Capex
¥6.89B
of revenue 9.9%
Free cash flow
¥5.88B
Returned to shareholders
¥1.88B
of net income: 36%
Dividend per share
¥24
Payout ratio (reported)
370.8%

Cash flow ratios

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

Net income¥5.26B
Operating cash flow¥12.8B
Cash conversion (operating CF ÷ operating income)
112.1%
Cash vs. profit gap
¥7.52B(純利益の 142.9%)
Shareholder returns
of net income 35.7% · of FCF 32.0%
Shareholder payments — dividends
of net income 35.7% · of FCF 32.0%
CapEx intensity (capex ÷ revenue)
9.9%
Investing CF relative to operating CF
64.9%

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

Five-year trend

Operating cash flow¥12.8B
FY ending Aug 2021: -¥1.94B-¥1.94BFY ending Aug 2022: ¥11.6B¥11.6BFY ending Aug 2023: ¥13.4B¥13.4BFY ending Aug 2024: ¥12.6B¥12.6BFY ending Aug 2025: ¥12.8B¥12.8BFY21FY22FY23FY24FY25
Free cash flow¥5.88B
FY ending Aug 2021: -¥7.79B-¥7.79BFY ending Aug 2022: ¥4.42B¥4.42BFY ending Aug 2023: ¥2.07B¥2.07BFY ending Aug 2024: ¥3.64B¥3.64BFY ending Aug 2025: ¥5.88B¥5.88BFY21FY22FY23FY24FY25
Net income¥5.26B
FY ending Aug 2021: -¥4.14B-¥4.14BFY ending Aug 2022: ¥3.64B¥3.64BFY ending Aug 2023: ¥7.1B¥7.1BFY ending Aug 2024: ¥6.74B¥6.74BFY ending Aug 2025: ¥5.26B¥5.26BFY21FY22FY23FY24FY25

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56期(2024/09/01-2025/08/31)

    ID S100X7DQ2025-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第55期(2023/09/01-2024/08/31)

    ID S100UVA72024-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(2022/09/01-2023/08/31)

    ID S100SDF52023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(令和3年9月1日-令和4年8月31日)

    ID S100PP8M2022-11-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第52期(令和2年9月1日-令和3年8月31日)

    ID S100NKNV2022-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(令和1年9月1日-令和2年8月31日)

    ID S100K9ML2020-11-27Open

Extracted from XBRL: 53 / 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.