Pepper Food ServicePEPPER FOOD SERVICE CO.,LTD.3053東証スタンダード小売業FY ending Dec 2025, non-consolidated, J-GAAP

What does Pepper Food Service do with its cash?

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

Operating cash flow
¥143M
Capex
¥370M
of revenue 2.5%
Free cash flow
-¥227M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥114M
Operating cash flow¥143M
Cash conversion (operating CF ÷ operating income)
340.5%
Cash vs. profit gap
¥257M
CapEx intensity (capex ÷ revenue)
2.5%
Investing CF relative to operating CF
472.7%

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

Five-year trend

Operating cash flow¥143M
FY ending Dec 2021: -¥658M-¥658MFY ending Dec 2022: -¥44M-¥44MFY ending Dec 2023: -¥445M-¥445MFY ending Dec 2024: ¥210M¥210MFY ending Dec 2025: ¥143M¥143MFY21FY22FY23FY24FY25
Free cash flow-¥227M
FY ending Dec 2021: -¥687M-¥687MFY ending Dec 2022: -¥90M-¥90MFY ending Dec 2023: -¥485M-¥485MFY ending Dec 2024: ¥102M¥102MFY ending Dec 2025: -¥227M-¥227MFY21FY22FY23FY24FY25
Net income-¥114M
FY ending Dec 2021: ¥387M¥387MFY ending Dec 2022: -¥1.93B-¥1.93BFY ending Dec 2023: -¥710M-¥710MFY ending Dec 2024: ¥28M¥28MFY ending Dec 2025: -¥114M-¥114MFY21FY22FY23FY24FY25

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41期(2025/01/01-2025/12/31)

    ID S100XULF2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2024/01/01-2024/12/31)

    ID S100VHP02025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2023/01/01-2023/12/31)

    ID S100T5XA2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2022/01/01-2022/12/31)

    ID S100QII82023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和3年1月1日-令和3年12月31日)

    ID S100NS0F2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和2年1月1日-令和2年12月31日)

    ID S100L1I62021-03-26Open

Extracted from XBRL: 41 / 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.