TendaTENDA Co.,LTD.4198東証スタンダード情報・通信業FY ending May 2026, consolidated, J-GAAP

What does Tenda do with its cash?

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

Operating cash flow
¥292.3M
Capex
¥63.1M
of revenue 1.2%
Free cash flow
¥229.2M
Returned to shareholders
¥178.9M
of net income: 941%
Dividend per share
¥22
Payout ratio (reported)
185.8%

Cash flow ratios

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

Net income¥19M
Operating cash flow¥292.3M
Cash conversion (operating CF ÷ operating income)
176.2%
Cash vs. profit gap
¥273.3M(純利益の 1437.3%)
Shareholder returns
of net income 941.0% · of FCF 78.1%
Shareholder payments — dividends
of net income 940.9% · of FCF 78.0%
CapEx intensity (capex ÷ revenue)
1.2%
Investing CF relative to operating CF
13.6%

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

Five-year trend

Operating cash flow¥292.3M
FY ending May 2022: ¥211.4M¥211.4MFY ending May 2023: ¥341M¥341MFY ending May 2024: ¥477.1M¥477.1MFY ending May 2025: ¥718.4M¥718.4MFY ending May 2026: ¥292.3M¥292.3MFY22FY23FY24FY25FY26
Free cash flow¥229.2M
FY ending May 2022: ¥157.3M¥157.3MFY ending May 2023: ¥276.9M¥276.9MFY ending May 2024: ¥395.5M¥395.5MFY ending May 2025: ¥639.5M¥639.5MFY ending May 2026: ¥229.2M¥229.2MFY22FY23FY24FY25FY26
Net income¥19M
FY ending May 2022: ¥240.2M¥240.2MFY ending May 2023: ¥266.7M¥266.7MFY ending May 2024: ¥341.1M¥341.1MFY ending May 2025: ¥257.6M¥257.6MFY ending May 2026: ¥19M¥19MFY22FY23FY24FY25FY26

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31期(2025/06/01-2026/05/31)

    ID S100YXP82026-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(2024/06/01-2025/05/31)

    ID S100WLGP2025-08-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2023/06/01-2024/05/31)

    ID S100UAPT2024-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2022/06/01-2023/05/31)

    ID S100RQW82023-08-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第27期(2021/06/01-2022/05/31)

    ID S100QDMY2023-03-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和2年6月1日-令和3年5月31日)

    ID S100MCWI2021-08-30Open

Extracted from XBRL: 50 / 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.