Sunny Side UP GroupSUNNY SIDE UP GROUP Inc.2180東証スタンダードサービス業FY ending Jun 2025, consolidated, J-GAAP

What does Sunny Side UP Group do with its cash?

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

Operating cash flow
¥2.19B
Capex
¥134.3M
of revenue 0.7%
Free cash flow
¥2.05B
Returned to shareholders
¥328.3M
of net income: 35%
Dividend per share
¥22
Payout ratio (reported)
59.9%

Cash flow ratios

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

Net income¥948.8M
Operating cash flow¥2.19B
Cash conversion (operating CF ÷ operating income)
136.9%
Cash vs. profit gap
¥1.24B(純利益の 130.5%)
Shareholder payments — dividends
of net income 34.6% · of FCF 16.0%
CapEx intensity (capex ÷ revenue)
0.7%
Investing CF relative to operating CF
5.9%

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

Five-year trend

Operating cash flow¥2.19B
FY ending Jun 2021: ¥339.9M¥339.9MFY ending Jun 2022: ¥1.19B¥1.19BFY ending Jun 2023: ¥846.3M¥846.3MFY ending Jun 2024: ¥655.4M¥655.4MFY ending Jun 2025: ¥2.19B¥2.19BFY21FY22FY23FY24FY25
Free cash flow¥2.05B
FY ending Jun 2021: ¥168.3M¥168.3MFY ending Jun 2022: ¥1.14B¥1.14BFY ending Jun 2023: ¥757.2M¥757.2MFY ending Jun 2024: ¥525M¥525MFY ending Jun 2025: ¥2.05B¥2.05BFY21FY22FY23FY24FY25
Net income¥948.8M
FY ending Jun 2021: ¥298.7M¥298.7MFY ending Jun 2022: ¥581.2M¥581.2MFY ending Jun 2023: ¥884.6M¥884.6MFY ending Jun 2024: ¥795.2M¥795.2MFY ending Jun 2025: ¥948.8M¥948.8MFY21FY22FY23FY24FY25

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40期(2024/07/01-2025/06/30)

    ID S100WQST2025-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2023/07/01-2024/06/30)

    ID S100UFGI2024-09-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2022/07/01-2023/06/30)

    ID S100RWX12023-09-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和3年7月1日-令和4年6月30日)

    ID S100P98Q2022-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和2年7月1日-令和3年6月30日)

    ID S100MIEX2021-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和1年7月1日-令和2年6月30日)

    ID S100JS4S2020-09-29Open

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.