Loadstar CapitalLoadstar Capital K.K.3482東証プライム不動産業FY ending Dec 2025, consolidated, J-GAAP

What does Loadstar Capital do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥2.63B
Capex
¥172M
of revenue 0.4%
Free cash flow
-¥2.8B
Returned to shareholders
¥1.16B
of net income: 15%
Dividend per share
¥86
Payout ratio (reported)
18.5%

Cash flow ratios

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

Net income¥7.98B
Operating cash flow-¥2.63B
Cash conversion (operating CF ÷ operating income)
-19.6%
Cash vs. profit gap
-¥10.6B(純利益の -133.0%)
Shareholder payments — dividends
of net income 14.5%
CapEx intensity (capex ÷ revenue)
0.4%

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

Five-year trend

Operating cash flow-¥2.63B
FY ending Dec 2021: -¥450M-¥450MFY ending Dec 2022: -¥1.52B-¥1.52BFY ending Dec 2023: -¥789M-¥789MFY ending Dec 2024: -¥18.7B-¥18.7BFY ending Dec 2025: -¥2.63B-¥2.63BFY21FY22FY23FY24FY25
Free cash flow-¥2.8B
FY ending Dec 2021: -¥450M-¥450MFY ending Dec 2022: -¥1.67B-¥1.67BFY ending Dec 2023: -¥790M-¥790MFY ending Dec 2024: -¥18.7B-¥18.7BFY ending Dec 2025: -¥2.8B-¥2.8BFY21FY22FY23FY24FY25
Net income¥7.98B
FY ending Dec 2021: ¥3.46B¥3.46BFY ending Dec 2022: ¥4.84B¥4.84BFY ending Dec 2023: ¥4.88B¥4.88BFY ending Dec 2024: ¥6.87B¥6.87BFY ending Dec 2025: ¥7.98B¥7.98BFY21FY22FY23FY24FY25

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14期(2025/01/01-2025/12/31)

    ID S100XUBZ2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2024/01/01-2024/12/31)

    ID S100VIGL2025-03-28Open
  • EDINET (FSA Japan)

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

    ID S100T3TQ2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2022/01/01-2022/12/31)

    ID S100QG0G2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(令和3年1月1日-令和3年12月31日)

    ID S100NT022022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和2年1月1日-令和2年12月31日)

    ID S100L1202021-03-26Open

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.