LilycolorLilycolor Co., Ltd.9827東証スタンダード卸売業FY ending Dec 2025, non-consolidated, J-GAAP

What does Lilycolor do with its cash?

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

Operating cash flow
¥1.56B
Capex
¥109.9M
of revenue 0.3%
Free cash flow
¥1.45B
Returned to shareholders
¥441.3M
of net income: 84%
Dividend per share
¥36
Payout ratio (reported)
84.8%

Cash flow ratios

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

Net income¥523M
Operating cash flow¥1.56B
Cash conversion (operating CF ÷ operating income)
194.3%
Cash vs. profit gap
¥1.03B(純利益の 197.4%)
Shareholder payments — dividends
of net income 84.4% · of FCF 30.5%
CapEx intensity (capex ÷ revenue)
0.3%
Investing CF relative to operating CF
5.3%

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

Five-year trend

Operating cash flow¥1.56B
FY ending Dec 2021: ¥1.58B¥1.58BFY ending Dec 2022: -¥1.15B-¥1.15BFY ending Dec 2023: ¥1.2B¥1.2BFY ending Dec 2024: -¥840.6M-¥840.6MFY ending Dec 2025: ¥1.56B¥1.56BFY21FY22FY23FY24FY25
Free cash flow¥1.45B
FY ending Dec 2021: ¥1.42B¥1.42BFY ending Dec 2022: -¥1.34B-¥1.34BFY ending Dec 2023: ¥898.5M¥898.5MFY ending Dec 2024: -¥955.8M-¥955.8MFY ending Dec 2025: ¥1.45B¥1.45BFY21FY22FY23FY24FY25
Net income¥523M
FY ending Dec 2021: ¥329M¥329MFY ending Dec 2022: ¥961.6M¥961.6MFY ending Dec 2023: ¥929.8M¥929.8MFY ending Dec 2024: ¥111.2M¥111.2MFY ending Dec 2025: ¥523M¥523MFY21FY22FY23FY24FY25

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85期(2025/01/01-2025/12/31)

    ID S100XUAQ2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第84期(2024/01/01-2024/12/31)

    ID S100VJ2T2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第83期(2023/01/01-2023/12/31)

    ID S100T66V2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第82期(2022/01/01-2022/12/31)

    ID S100QIT02023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第81期(令和3年1月1日-令和3年12月31日)

    ID S100NRNF2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第80期(令和2年1月1日-令和2年12月31日)

    ID S100L36C2021-03-31Open

Extracted from XBRL: 47 / 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.