SAKIGAKE HoldingsSAKIGAKE Holdings Co.,Ltd.5891東証スタンダード小売業FY ending Dec 2025, consolidated, J-GAAP

What does SAKIGAKE Holdings do with its cash?

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

Operating cash flow
¥496.9M
Capex
¥668.5M
of revenue 4.5%
Free cash flow
-¥171.5M
Returned to shareholders
¥101.3M
of net income: 34%
Dividend per share
¥23
Payout ratio (reported)
26.4%

Cash flow ratios

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

Net income¥297.4M
Operating cash flow¥496.9M
Cash conversion (operating CF ÷ operating income)
65.0%
Cash vs. profit gap
¥199.5M(純利益の 67.1%)
Shareholder payments — dividends
of net income 34.0%
CapEx intensity (capex ÷ revenue)
4.5%
Investing CF relative to operating CF
249.1%

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

Five-year trend

Operating cash flow¥496.9M
FY ending Dec 2022: ¥1.05B¥1.05BFY ending Dec 2023: ¥622.1M¥622.1MFY ending Dec 2024: ¥943.4M¥943.4MFY ending Dec 2025: ¥496.9M¥496.9MFY22FY23FY24FY25
Free cash flow-¥171.5M
FY ending Dec 2022: ¥745.6M¥745.6MFY ending Dec 2023: ¥239.3M¥239.3MFY ending Dec 2024: ¥446.6M¥446.6MFY ending Dec 2025: -¥171.5M-¥171.5MFY22FY23FY24FY25
Net income¥297.4M
FY ending Dec 2022: ¥314.2M¥314.2MFY ending Dec 2023: ¥390.5M¥390.5MFY ending Dec 2024: ¥535.6M¥535.6MFY ending Dec 2025: ¥297.4M¥297.4MFY22FY23FY24FY25

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2025/01/01-2025/12/31)

    ID S100XTBZ2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2024/01/01-2024/12/31)

    ID S100VJCY2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/01/01-2023/12/31)

    ID S100T68H2024-03-29Open

Extracted from XBRL: 46 / 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.