Raccoon HoldingsRACCOON HOLDINGS, Inc.3031東証プライム卸売業FY ending Apr 2026, consolidated, J-GAAP

What does Raccoon Holdings do with its cash?

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

Operating cash flow
¥692.3M
Capex
¥207.2M
of revenue 3.2%
Free cash flow
¥485M
Returned to shareholders
¥1.12B
of net income: 139%
Dividend per share
¥27
Payout ratio (reported)
97.7%

Cash flow ratios

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

Net income¥804.2M
Operating cash flow¥692.3M
Cash conversion (operating CF ÷ operating income)
52.4%
Cash vs. profit gap
-¥111.9M(純利益の -13.9%)
Shareholder returns
of net income 139.2% · of FCF 230.8%
Shareholder payments — dividends
of net income 58.5% · of FCF 97.0%
CapEx intensity (capex ÷ revenue)
3.2%
Investing CF relative to operating CF
44.0%

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

Five-year trend

Operating cash flow¥692.3M
FY ending Apr 2022: ¥1.86B¥1.86BFY ending Apr 2023: ¥1.12B¥1.12BFY ending Apr 2024: ¥661M¥661MFY ending Apr 2025: ¥1.05B¥1.05BFY ending Apr 2026: ¥692.3M¥692.3MFY22FY23FY24FY25FY26
Free cash flow¥485M
FY ending Apr 2022: ¥1.73B¥1.73BFY ending Apr 2023: ¥963.4M¥963.4MFY ending Apr 2025: ¥862.3M¥862.3MFY ending Apr 2026: ¥485M¥485MFY22FY23FY24FY25FY26
Net income¥804.2M
FY ending Apr 2022: ¥354.7M¥354.7MFY ending Apr 2023: ¥668.8M¥668.8MFY ending Apr 2024: ¥326M¥326MFY ending Apr 2025: ¥836.9M¥836.9MFY ending Apr 2026: ¥804.2M¥804.2MFY22FY23FY24FY25FY26

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30期(2025/05/01-2026/04/30)

    ID S100YRIV2026-07-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2024/05/01-2025/04/30)

    ID S100WE542025-07-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2023/05/01-2024/04/30)

    ID S100U4EY2024-07-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2022/05/01-2023/04/30)

    ID S100RH582023-07-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和3年5月1日-令和4年4月30日)

    ID S100OSKK2022-07-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和2年5月1日-令和3年4月30日)

    ID S100M2D62021-07-29Open

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.