Tokyo BaseTOKYO BASE Co., Ltd.3415東証プライム小売業FY ending Jan 2026, consolidated, J-GAAP

What does Tokyo Base do with its cash?

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

Operating cash flow
¥1.31B
Capex
¥1.13B
of revenue 4.8%
Free cash flow
¥182.7M
Returned to shareholders
¥217M
of net income: 18%
Dividend per share
¥6
Payout ratio (reported)
21.4%

Cash flow ratios

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

Net income¥1.21B
Operating cash flow¥1.31B
Cash conversion (operating CF ÷ operating income)
67.0%
Cash vs. profit gap
¥101.1M(純利益の 8.4%)
Shareholder payments — dividends
of net income 17.9% · of FCF 118.8%
CapEx intensity (capex ÷ revenue)
4.8%
Investing CF relative to operating CF
128.1%

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

Five-year trend

Operating cash flow¥1.31B
FY ending Jan 2022: ¥883.9M¥883.9MFY ending Jan 2023: ¥64.4M¥64.4MFY ending Jan 2024: ¥828.5M¥828.5MFY ending Jan 2025: ¥1.74B¥1.74BFY ending Jan 2026: ¥1.31B¥1.31BFY22FY23FY24FY25FY26
Free cash flow¥182.7M
FY ending Jan 2022: -¥123.7M-¥123.7MFY ending Jan 2023: -¥713.5M-¥713.5MFY ending Jan 2024: ¥723.1M¥723.1MFY ending Jan 2025: ¥1.32B¥1.32BFY ending Jan 2026: ¥182.7M¥182.7MFY22FY23FY24FY25FY26
Net income¥1.21B
FY ending Jan 2022: ¥762.7M¥762.7MFY ending Jan 2023: -¥539.5M-¥539.5MFY ending Jan 2024: ¥335.4M¥335.4MFY ending Jan 2025: ¥776.9M¥776.9MFY ending Jan 2026: ¥1.21B¥1.21BFY22FY23FY24FY25FY26

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2025/02/01-2026/01/31)

    ID S100Y0D82026-04-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2024/02/01-2025/01/31)

    ID S100VNT82025-04-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2023/02/01-2024/01/31)

    ID S100TAHL2024-04-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2022/02/01-2023/01/31)

    ID S100QN992023-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和3年3月1日-令和4年1月31日)

    ID S100NYOL2022-04-27Open

Extracted from XBRL: 46 / 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.