Takara & CompanyTAKARA & COMPANY LTD.7921東証プライムその他製品FY ending May 2026, consolidated, J-GAAP

What does Takara & Company do with its cash?

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

Operating cash flow
¥3.76B
Capex
¥4B
of revenue 12.8%
Free cash flow
-¥235.5M
Returned to shareholders
¥2B
of net income: 59%
Dividend per share
¥120
Payout ratio (reported)
87.7%

Cash flow ratios

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

Net income¥3.38B
Operating cash flow¥3.76B
Cash conversion (operating CF ÷ operating income)
85.1%
Cash vs. profit gap
¥380.8M(純利益の 11.3%)
Shareholder returns
of net income 59.1%
Shareholder payments — dividends
of net income 51.6%
CapEx intensity (capex ÷ revenue)
12.8%
Investing CF relative to operating CF
81.3%

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

Five-year trend

Operating cash flow¥3.76B
FY ending May 2022: ¥2.74B¥2.74BFY ending May 2023: ¥4.72B¥4.72BFY ending May 2024: ¥3.36B¥3.36BFY ending May 2025: ¥4.37B¥4.37BFY ending May 2026: ¥3.76B¥3.76BFY22FY23FY24FY25FY26
Free cash flow-¥235.5M
FY ending May 2022: ¥1.8B¥1.8BFY ending May 2023: ¥3.9B¥3.9BFY ending May 2024: ¥2.3B¥2.3BFY ending May 2025: ¥3.41B¥3.41BFY ending May 2026: -¥235.5M-¥235.5MFY22FY23FY24FY25FY26
Net income¥3.38B
FY ending May 2022: ¥2.25B¥2.25BFY ending May 2023: ¥2.6B¥2.6BFY ending May 2024: ¥3.01B¥3.01BFY ending May 2025: ¥4.08B¥4.08BFY ending May 2026: ¥3.38B¥3.38BFY22FY23FY24FY25FY26

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89期(2025/06/01-2026/05/31)

    ID S100YYNO2026-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第88期(2024/06/01-2025/05/31)

    ID S100WKEQ2025-08-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第87期(2023/06/01-2024/05/31)

    ID S100U9TQ2024-08-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第86期(2022/06/01-2023/05/31)

    ID S100RR4Z2023-08-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第85期(令和3年6月1日-令和4年5月31日)

    ID S100P3702022-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第84期(令和2年6月1日-令和3年5月31日)

    ID S100MCHU2021-08-27Open

Extracted from XBRL: 52 / 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.