Thermae-Yu HoldingsTHERMAE-YU HOLDINGS CO.,LTD.3521東証スタンダード不動産業FY ending Mar 2026, consolidated, J-GAAP

What does Thermae-Yu Holdings do with its cash?

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

Operating cash flow
¥447M
Capex
¥91.6M
of revenue 3.4%
Free cash flow
¥355.4M
Returned to shareholders
¥131.6M
of net income: 82%
Dividend per share
¥5
Payout ratio (reported)
90.4%

Cash flow ratios

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

Net income¥160.3M
Operating cash flow¥447M
Cash conversion (operating CF ÷ operating income)
145.8%
Cash vs. profit gap
¥286.7M(純利益の 178.9%)
Shareholder returns
of net income 82.1% · of FCF 37.0%
Shareholder payments — dividends
of net income 81.9% · of FCF 36.9%
CapEx intensity (capex ÷ revenue)
3.4%
Investing CF relative to operating CF
64.6%

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

Five-year trend

Operating cash flow¥447M
FY ending Mar 2022: ¥134.4M¥134.4MFY ending Mar 2023: -¥25.1M-¥25.1MFY ending Mar 2024: ¥505.5M¥505.5MFY ending Mar 2025: ¥562.9M¥562.9MFY ending Mar 2026: ¥447M¥447MFY22FY23FY24FY25FY26
Free cash flow¥355.4M
FY ending Mar 2022: -¥48.7M-¥48.7MFY ending Mar 2023: -¥1.22B-¥1.22BFY ending Mar 2024: ¥364.5M¥364.5MFY ending Mar 2025: ¥469M¥469MFY ending Mar 2026: ¥355.4M¥355.4MFY22FY23FY24FY25FY26
Net income¥160.3M
FY ending Mar 2022: -¥22M-¥22MFY ending Mar 2023: ¥51M¥51MFY ending Mar 2024: ¥96.2M¥96.2MFY ending Mar 2025: ¥191.6M¥191.6MFY ending Mar 2026: ¥160.3M¥160.3MFY22FY23FY24FY25FY26

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146期(2025/04/01-2026/03/31)

    ID S100YMXL2026-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第145期(2024/04/01-2025/03/31)

    ID S100W8KD2025-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第144期(2023/04/01-2024/03/31)

    ID S100TWDH2024-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第143期(2022/04/01-2023/03/31)

    ID S100R9OI2023-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第142期(令和3年4月1日-令和4年3月31日)

    ID S100OI5D2022-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第141期(令和2年4月1日-令和3年3月31日)

    ID S100LQYG2021-06-30Open

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.