Royal HoldingsROYAL HOLDINGS Co., Ltd.8179東証プライム小売業FY ending Dec 2025, consolidated, J-GAAP

What does Royal Holdings do with its cash?

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

Operating cash flow
¥15.8B
Capex
¥10.2B
of revenue 6.1%
Free cash flow
¥5.61B
Returned to shareholders
¥1.59B
of net income: 28%
Dividend per share
¥35
Payout ratio (reported)
4820.7%

Cash flow ratios

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

Net income¥5.66B
Operating cash flow¥15.8B
Cash conversion (operating CF ÷ operating income)
205.3%
Cash vs. profit gap
¥10.1B(純利益の 178.8%)
Shareholder payments — dividends
of net income 28.1% · of FCF 28.4%
CapEx intensity (capex ÷ revenue)
6.1%
Investing CF relative to operating CF
105.6%

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

Five-year trend

Operating cash flow¥15.8B
FY ending Dec 2021: -¥1.89B-¥1.89BFY ending Dec 2022: ¥7.39B¥7.39BFY ending Dec 2023: ¥12.5B¥12.5BFY ending Dec 2024: ¥10.4B¥10.4BFY ending Dec 2025: ¥15.8B¥15.8BFY21FY22FY23FY24FY25
Free cash flow¥5.61B
FY ending Dec 2021: -¥3.91B-¥3.91BFY ending Dec 2022: ¥5.38B¥5.38BFY ending Dec 2023: ¥7.12B¥7.12BFY ending Dec 2024: ¥2.48B¥2.48BFY ending Dec 2025: ¥5.61B¥5.61BFY21FY22FY23FY24FY25
Net income¥5.66B
FY ending Dec 2021: -¥2.87B-¥2.87BFY ending Dec 2022: ¥2.75B¥2.75BFY ending Dec 2023: ¥4.04B¥4.04BFY ending Dec 2024: ¥5.93B¥5.93BFY ending Dec 2025: ¥5.66B¥5.66BFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第77期(2025/01/01-2025/12/31)

    ID S100XX3T2026-04-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(2024/01/01-2024/12/31)

    ID S100VH562025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(2023/01/01-2023/12/31)

    ID S100T4IR2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(2022/01/01-2022/12/31)

    ID S100QGC32023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(令和3年1月1日-令和3年12月31日)

    ID S100NQN72022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(令和2年1月1日-令和2年12月31日)

    ID S100L2EP2021-03-30Open

Extracted from XBRL: 51 / 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.