Tea LifeTea Life Co.,Ltd3172東証スタンダード小売業FY ending Jul 2025, consolidated, J-GAAP

What does Tea Life do with its cash?

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

Operating cash flow
¥526M
Capex
¥56M
of revenue 0.5%
Free cash flow
¥470M
Returned to shareholders
¥170M
of net income: 47%
Dividend per share
¥40
Payout ratio (reported)
37.5%

Cash flow ratios

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

Net income¥358M
Operating cash flow¥526M
Cash conversion (operating CF ÷ operating income)
115.4%
Cash vs. profit gap
¥168M(純利益の 46.9%)
Shareholder payments — dividends
of net income 47.5% · of FCF 36.2%
CapEx intensity (capex ÷ revenue)
0.5%
Investing CF relative to operating CF
103.4%

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

Five-year trend

Operating cash flow¥526M
FY ending Jul 2021: ¥964M¥964MFY ending Jul 2022: ¥380M¥380MFY ending Jul 2023: ¥704M¥704MFY ending Jul 2024: ¥329M¥329MFY ending Jul 2025: ¥526M¥526MFY21FY22FY23FY24FY25
Free cash flow¥470M
FY ending Jul 2021: ¥905M¥905MFY ending Jul 2022: ¥220M¥220MFY ending Jul 2023: ¥636M¥636MFY ending Jul 2024: ¥242M¥242MFY ending Jul 2025: ¥470M¥470MFY21FY22FY23FY24FY25
Net income¥358M
FY ending Jul 2021: ¥704M¥704MFY ending Jul 2022: ¥566M¥566MFY ending Jul 2023: ¥599M¥599MFY ending Jul 2024: ¥319M¥319MFY ending Jul 2025: ¥358M¥358MFY21FY22FY23FY24FY25

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42期(2024/08/01-2025/07/31)

    ID S100WWIC2025-10-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(2023/08/01-2024/07/31)

    ID S100UKX02024-10-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2022/08/01-2023/07/31)

    ID S100S2U72023-10-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(令和3年8月1日-令和4年7月31日)

    ID S100PEBZ2022-10-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第38期(令和2年8月1日-令和3年7月31日)

    ID S100MX122021-11-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和1年8月1日-令和2年7月31日)

    ID S100JYSH2020-10-26Open

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.