OtakeOTAKE CORPORATION7434東証スタンダード卸売業FY ending May 2025, consolidated, J-GAAP

What does Otake do with its cash?

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

Operating cash flow
¥983.9M
Capex
¥253.1M
of revenue 0.8%
Free cash flow
¥730.8M
Returned to shareholders
¥330.3M
of net income: 39%
Dividend per share
¥37
Payout ratio (reported)
16.6%

Cash flow ratios

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

Net income¥855.1M
Operating cash flow¥983.9M
Cash conversion (operating CF ÷ operating income)
100.6%
Cash vs. profit gap
¥128.8M(純利益の 15.1%)
Shareholder returns
of net income 38.6% · of FCF 45.2%
Shareholder payments — dividends
of net income 16.4% · of FCF 19.2%
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
54.3%

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

Five-year trend

Operating cash flow¥983.9M
FY ending May 2021: -¥614.4M-¥614.4MFY ending May 2022: ¥926.4M¥926.4MFY ending May 2023: ¥335.9M¥335.9MFY ending May 2024: ¥1.54B¥1.54BFY ending May 2025: ¥983.9M¥983.9MFY21FY22FY23FY24FY25
Free cash flow¥730.8M
FY ending May 2021: -¥663.4M-¥663.4MFY ending May 2022: ¥874.7M¥874.7MFY ending May 2023: -¥27.8M-¥27.8MFY ending May 2024: ¥1.15B¥1.15BFY ending May 2025: ¥730.8M¥730.8MFY21FY22FY23FY24FY25
Net income¥855.1M
FY ending May 2021: ¥517.4M¥517.4MFY ending May 2022: ¥530.4M¥530.4MFY ending May 2023: ¥822.4M¥822.4MFY ending May 2024: ¥774.8M¥774.8MFY ending May 2025: ¥855.1M¥855.1MFY21FY22FY23FY24FY25

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73期(2024/06/01-2025/05/31)

    ID S100WLHT2025-08-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(2023/06/01-2024/05/31)

    ID S100UA1G2024-08-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第71期(2022/06/01-2023/05/31)

    ID S100RRAA2023-08-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第70期(令和3年6月1日-令和4年5月31日)

    ID S100P30O2022-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第69期(令和2年6月1日-令和3年5月31日)

    ID S100MBX52021-08-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第68期(令和1年6月1日-令和2年5月31日)

    ID S100JLMT2020-08-27Open

Extracted from XBRL: 49 / 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.