PRAP JapanPRAP Japan,Inc.2449東証スタンダードサービス業FY ending Aug 2025, consolidated, J-GAAP

What does PRAP Japan do with its cash?

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

Operating cash flow
¥597.9M
Capex
¥109.3M
of revenue 1.5%
Free cash flow
¥488.6M
Returned to shareholders
¥176.4M
of net income: 37%
Dividend per share
¥41
Payout ratio (reported)
35.2%

Cash flow ratios

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

Net income¥476.2M
Operating cash flow¥597.9M
Cash conversion (operating CF ÷ operating income)
83.2%
Cash vs. profit gap
¥121.8M(純利益の 25.6%)
Shareholder payments — dividends
of net income 37.0% · of FCF 36.1%
CapEx intensity (capex ÷ revenue)
1.5%
Investing CF relative to operating CF
52.8%

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

Five-year trend

Operating cash flow¥597.9M
FY ending Aug 2021: ¥224.4M¥224.4MFY ending Aug 2022: ¥398.4M¥398.4MFY ending Aug 2023: ¥789.7M¥789.7MFY ending Aug 2024: ¥492M¥492MFY ending Aug 2025: ¥597.9M¥597.9MFY21FY22FY23FY24FY25
Free cash flow¥488.6M
FY ending Aug 2021: ¥168.6M¥168.6MFY ending Aug 2022: ¥184.8M¥184.8MFY ending Aug 2023: ¥677.2M¥677.2MFY ending Aug 2024: ¥408.6M¥408.6MFY ending Aug 2025: ¥488.6M¥488.6MFY21FY22FY23FY24FY25
Net income¥476.2M
FY ending Aug 2021: ¥140.2M¥140.2MFY ending Aug 2022: ¥157.2M¥157.2MFY ending Aug 2023: ¥436.4M¥436.4MFY ending Aug 2024: ¥226.7M¥226.7MFY ending Aug 2025: ¥476.2M¥476.2MFY21FY22FY23FY24FY25

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55期(2024/09/01-2025/08/31)

    ID S100X6O32025-11-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(2023/09/01-2024/08/31)

    ID S100UV2E2024-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(2022/09/01-2023/08/31)

    ID S100SDGD2023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(令和3年9月1日-令和4年8月31日)

    ID S100PPOH2022-11-29Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第51期(令和2年9月1日-令和3年8月31日)

    ID S100N06Y2021-12-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(令和1年9月1日-令和2年8月31日)

    ID S100K9DH2020-11-26Open

Extracted from XBRL: 50 / 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.