OPEN GroupOPEN Group, Inc.6572東証プライムサービス業FY ending Feb 2026, consolidated, J-GAAP

What does OPEN Group do with its cash?

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

Operating cash flow
¥897.2M
Capex
¥260.4M
of revenue 3.2%
Free cash flow
¥636.7M
Returned to shareholders
¥2.13B
of net income: 333%
Dividend per share
¥4.9

Cash flow ratios

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

Net income¥639.2M
Operating cash flow¥897.2M
Cash conversion (operating CF ÷ operating income)
89.3%
Cash vs. profit gap
¥257.9M(純利益の 40.4%)
Shareholder returns
of net income 333.0% · of FCF 334.3%
Shareholder payments — dividends
of net income 51.9% · of FCF 52.1%
CapEx intensity (capex ÷ revenue)
3.2%
Investing CF relative to operating CF
88.4%

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

Five-year trend

Operating cash flow¥897.2M
FY ending Feb 2022: ¥607.9M¥607.9MFY ending Feb 2023: ¥760.7M¥760.7MFY ending Feb 2024: ¥1.02B¥1.02BFY ending Feb 2025: ¥341.2M¥341.2MFY ending Feb 2026: ¥897.2M¥897.2MFY22FY23FY24FY25FY26
Free cash flow¥636.7M
FY ending Feb 2022: ¥179.7M¥179.7MFY ending Feb 2023: ¥358.4M¥358.4MFY ending Feb 2024: ¥588.3M¥588.3MFY ending Feb 2025: -¥68.4M-¥68.4MFY ending Feb 2026: ¥636.7M¥636.7MFY22FY23FY24FY25FY26
Net income¥639.2M
FY ending Feb 2022: -¥1.19B-¥1.19BFY ending Feb 2023: ¥64.5M¥64.5MFY ending Feb 2024: ¥166M¥166MFY ending Feb 2025: ¥435.5M¥435.5MFY ending Feb 2026: ¥639.2M¥639.2MFY22FY23FY24FY25FY26

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27期(2025/03/01-2026/02/28)

    ID S100Y69Y2026-05-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2024/03/01-2025/02/28)

    ID S100VU9N2025-05-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2023/03/01-2024/02/29)

    ID S100TIEM2024-05-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2022/03/01-2023/02/28)

    ID S100QUAX2023-05-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和3年3月1日-令和4年2月28日)

    ID S100O5402022-05-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和2年3月1日-令和3年2月28日)

    ID S100LEU62021-05-27Open

Extracted from XBRL: 54 / 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.