Pacific NetPacific Net Co.,Ltd3021東証スタンダード小売業FY ending May 2026, consolidated, J-GAAP

What does Pacific Net do with its cash?

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

Operating cash flow
¥4.8B
Capex
¥6.02B
of revenue 57.5%
Free cash flow
-¥1.22B
Returned to shareholders
¥252M
of net income: 29%
Dividend per share
¥52
Payout ratio (reported)
33.1%

Cash flow ratios

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

Net income¥865.6M
Operating cash flow¥4.8B
Cash conversion (operating CF ÷ operating income)
344.9%
Cash vs. profit gap
¥3.93B(純利益の 454.5%)
Shareholder payments — dividends
of net income 29.1%
CapEx intensity (capex ÷ revenue)
57.5%
Investing CF relative to operating CF
125.9%

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

Five-year trend

Operating cash flow¥4.8B
FY ending May 2022: ¥1.36B¥1.36BFY ending May 2023: ¥2.74B¥2.74BFY ending May 2024: ¥2.52B¥2.52BFY ending May 2025: ¥3.57B¥3.57BFY ending May 2026: ¥4.8B¥4.8BFY22FY23FY24FY25FY26
Free cash flow-¥1.22B
FY ending May 2022: -¥1.67B-¥1.67BFY ending May 2023: -¥501.6M-¥501.6MFY ending May 2024: -¥1.8B-¥1.8BFY ending May 2025: -¥1.07B-¥1.07BFY ending May 2026: -¥1.22B-¥1.22BFY22FY23FY24FY25FY26
Net income¥865.6M
FY ending May 2022: ¥209.8M¥209.8MFY ending May 2023: ¥336.3M¥336.3MFY ending May 2024: ¥432.1M¥432.1MFY ending May 2025: ¥529.7M¥529.7MFY ending May 2026: ¥865.6M¥865.6MFY22FY23FY24FY25FY26

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38期(2025/06/01-2026/05/31)

    ID S100YYIV2026-08-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第37期(2024/06/01-2025/05/31)

    ID S100WLNQ2025-08-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(2023/06/01-2024/05/31)

    ID S100UALO2024-08-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2022/06/01-2023/05/31)

    ID S100RS3Z2023-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(令和3年6月1日-令和4年5月31日)

    ID S100P3WG2022-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(令和2年6月1日-令和3年5月31日)

    ID S100MD1T2021-08-30Open

Extracted from XBRL: 47 / 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.