No.13562東証スタンダード卸売業FY ending Feb 2026, consolidated, J-GAAP

What does No.1 do with its cash?

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

Operating cash flow
¥827M
Capex
¥395.8M
of revenue 2.3%
Free cash flow
¥431.2M
Returned to shareholders
¥866.8M
of net income: 121%
Dividend per share
¥78
Payout ratio (reported)
50.4%

Cash flow ratios

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

Net income¥714M
Operating cash flow¥827M
Cash conversion (operating CF ÷ operating income)
62.2%
Cash vs. profit gap
¥113M(純利益の 15.8%)
Shareholder returns
of net income 121.4% · of FCF 201.0%
Shareholder payments — dividends
of net income 33.1% · of FCF 54.7%
CapEx intensity (capex ÷ revenue)
2.3%
Investing CF relative to operating CF
315.0%

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

Five-year trend

Operating cash flow¥827M
FY ending Feb 2022: ¥498.5M¥498.5MFY ending Feb 2023: ¥1.14B¥1.14BFY ending Feb 2024: ¥565.2M¥565.2MFY ending Feb 2025: ¥1.45B¥1.45BFY ending Feb 2026: ¥827M¥827MFY22FY23FY24FY25FY26
Free cash flow¥431.2M
FY ending Feb 2022: ¥282.3M¥282.3MFY ending Feb 2023: ¥901.4M¥901.4MFY ending Feb 2024: ¥375.5M¥375.5MFY ending Feb 2025: ¥1.17B¥1.17BFY ending Feb 2026: ¥431.2M¥431.2MFY22FY23FY24FY25FY26
Net income¥714M
FY ending Feb 2022: ¥531.9M¥531.9MFY ending Feb 2023: ¥911.9M¥911.9MFY ending Feb 2024: ¥886.3M¥886.3MFY ending Feb 2025: ¥574.4M¥574.4MFY ending Feb 2026: ¥714M¥714MFY22FY23FY24FY25FY26

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37期(2025/03/01-2026/02/28)

    ID S100Y62C2026-05-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(2024/03/01-2025/02/28)

    ID S100VUIQ2025-05-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2023/03/01-2024/02/29)

    ID S100TJ6Z2024-05-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2022/03/01-2023/02/28)

    ID S100QV4R2023-05-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(令和3年3月1日-令和4年2月28日)

    ID S100O5GO2022-05-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(令和2年3月1日-令和3年2月28日)

    ID S100LF462021-05-27Open

Extracted from XBRL: 55 / Derived from other figures: 2

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.