saizeriyasaizeriya co.,ltd.7581東証プライム小売業FY ending Aug 2025, consolidated, J-GAAP

What does saizeriya do with its cash?

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

Operating cash flow
¥26.3B
Capex
¥18.6B
of revenue 7.3%
Free cash flow
¥7.67B
Returned to shareholders
¥2.18B
of net income: 20%
Dividend per share
¥30
Payout ratio (reported)
20.1%

Cash flow ratios

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

Net income¥11.2B
Operating cash flow¥26.3B
Cash conversion (operating CF ÷ operating income)
169.6%
Cash vs. profit gap
¥15.1B(純利益の 135.4%)
Shareholder returns
of net income 19.6% · of FCF 28.5%
Shareholder payments — dividends
of net income 11.1% · of FCF 16.2%
CapEx intensity (capex ÷ revenue)
7.3%
Investing CF relative to operating CF
71.3%

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

Five-year trend

Operating cash flow¥26.3B
FY ending Aug 2021: ¥12.2B¥12.2BFY ending Aug 2022: ¥21.8B¥21.8BFY ending Aug 2023: ¥20.8B¥20.8BFY ending Aug 2024: ¥24.1B¥24.1BFY ending Aug 2025: ¥26.3B¥26.3BFY21FY22FY23FY24FY25
Free cash flow¥7.67B
FY ending Aug 2021: ¥4.01B¥4.01BFY ending Aug 2022: ¥17B¥17BFY ending Aug 2023: ¥15.3B¥15.3BFY ending Aug 2024: ¥15.4B¥15.4BFY ending Aug 2025: ¥7.67B¥7.67BFY21FY22FY23FY24FY25
Net income¥11.2B
FY ending Aug 2021: ¥1.76B¥1.76BFY ending Aug 2022: ¥5.66B¥5.66BFY ending Aug 2023: ¥5.15B¥5.15BFY ending Aug 2024: ¥8.15B¥8.15BFY ending Aug 2025: ¥11.2B¥11.2BFY21FY22FY23FY24FY25

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53期(2024/09/01-2025/08/31)

    ID S100X5Z02025-11-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第52期(2023/09/01-2024/08/31)

    ID S100WHC12025-08-08Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(2022/09/01-2023/08/31)

    ID S100SCWN2023-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(令和3年9月1日-令和4年8月31日)

    ID S100PPJX2022-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(令和2年9月1日-令和3年8月31日)

    ID S100MXPX2021-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第48期(令和1年9月1日-令和2年8月31日)

    ID S100K9382020-11-26Open

Extracted from XBRL: 48 / 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.