Kusuri NO Aoki HoldingsKUSURI NO AOKI HOLDINGS CO., LTD.3549東証プライム小売業FY ending May 2026, consolidated, J-GAAP

What does Kusuri NO Aoki Holdings do with its cash?

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

Operating cash flow
¥37.3B
Capex
¥34.5B
of revenue 6.1%
Free cash flow
¥2.79B
Returned to shareholders
¥25.3B
of net income: 148%
Dividend per share
¥56
Payout ratio (reported)
17.1%

Cash flow ratios

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

Net income¥17.1B
Operating cash flow¥37.3B
Cash conversion (operating CF ÷ operating income)
137.7%
Cash vs. profit gap
¥20.2B(純利益の 117.8%)
Shareholder returns
of net income 147.9% · of FCF 908.0%
Shareholder payments — dividends
of net income 8.6% · of FCF 52.8%
CapEx intensity (capex ÷ revenue)
6.1%
Investing CF relative to operating CF
114.9%

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

Five-year trend

Operating cash flow¥37.3B
FY ending May 2022: ¥20.3B¥20.3BFY ending May 2023: ¥31.2B¥31.2BFY ending May 2024: ¥26.9B¥26.9BFY ending May 2025: ¥22.2B¥22.2BFY ending May 2026: ¥37.3B¥37.3BFY22FY23FY24FY25FY26
Free cash flow¥2.79B
FY ending May 2022: -¥6.75B-¥6.75BFY ending May 2023: ¥9.77B¥9.77BFY ending May 2024: ¥6.57B¥6.57BFY ending May 2025: -¥43M-¥43MFY ending May 2026: ¥2.79B¥2.79BFY22FY23FY24FY25FY26
Net income¥17.1B
FY ending May 2022: ¥9.84B¥9.84BFY ending May 2023: ¥12.3B¥12.3BFY ending May 2024: ¥12.3B¥12.3BFY ending May 2025: ¥17.8B¥17.8BFY ending May 2026: ¥17.1B¥17.1BFY22FY23FY24FY25FY26

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28期(2025/05/21-2026/05/20)

    ID S100YXF52026-08-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2024/05/21-2025/05/20)

    ID S100WJXT2025-08-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2023/05/21-2024/05/20)

    ID S100U8R62024-08-16Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2022/05/21-2023/05/20)

    ID S100RPQ62023-08-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和3年5月21日-令和4年5月20日)

    ID S100P1U42022-08-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和2年5月21日-令和3年5月20日)

    ID S100MB7M2021-08-19Open

Extracted from XBRL: 51 / 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.