The MonogatariThe Monogatari Corporation3097東証プライム小売業FY ending Jun 2026, consolidated, J-GAAP

What does The Monogatari do with its cash?

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

Operating cash flow
¥16B
Capex
¥10.7B
of revenue 7.0%
Free cash flow
¥5.38B
Returned to shareholders
¥2.01B
of net income: 23%
Dividend per share
¥43
Payout ratio (reported)
19.4%

Cash flow ratios

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

Net income¥8.74B
Operating cash flow¥16B
Cash conversion (operating CF ÷ operating income)
132.0%
Cash vs. profit gap
¥7.29B(純利益の 83.4%)
Shareholder returns
of net income 23.0% · of FCF 37.4%
Shareholder payments — dividends
of net income 16.7% · of FCF 27.1%
CapEx intensity (capex ÷ revenue)
7.0%
Investing CF relative to operating CF
68.2%

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

Five-year trend

Operating cash flow¥16B
FY ending Jun 2022: ¥8.78B¥8.78BFY ending Jun 2023: ¥9.7B¥9.7BFY ending Jun 2024: ¥10.6B¥10.6BFY ending Jun 2025: ¥11.8B¥11.8BFY ending Jun 2026: ¥16B¥16BFY22FY23FY24FY25FY26
Free cash flow¥5.38B
FY ending Jun 2022: ¥1.72B¥1.72BFY ending Jun 2023: ¥2.33B¥2.33BFY ending Jun 2024: ¥462M¥462MFY ending Jun 2025: ¥1.6B¥1.6BFY ending Jun 2026: ¥5.38B¥5.38BFY22FY23FY24FY25FY26
Net income¥8.74B
FY ending Jun 2022: ¥3.73B¥3.73BFY ending Jun 2023: ¥4.69B¥4.69BFY ending Jun 2024: ¥5.64B¥5.64BFY ending Jun 2025: ¥6.16B¥6.16BFY ending Jun 2026: ¥8.74B¥8.74BFY22FY23FY24FY25FY26

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57期(2025/07/01-2026/06/30)

    ID S100Z3ME2026-09-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第56期(2024/07/01-2025/06/30)

    ID S100WR572025-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第55期(2023/07/01-2024/06/30)

    ID S100UF772024-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(2022/07/01-2023/06/30)

    ID S100RWCJ2023-09-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(令和3年7月1日-令和4年6月30日)

    ID S100P89R2022-09-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(令和2年7月1日-令和3年6月30日)

    ID S100MHJL2021-09-28Open

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.