TRUST HoldingsTRUST Holdings Inc.3286東証スタンダード不動産業FY ending Jun 2025, consolidated, J-GAAP

What does TRUST Holdings do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥737.8M
Capex
¥285.7M
of revenue 2.2%
Free cash flow
-¥1.02B
Returned to shareholders
¥65.8M
of net income: 19%
Dividend per share
¥19
Payout ratio (reported)
44.0%

Cash flow ratios

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

Net income¥346M
Operating cash flow-¥737.8M
Cash conversion (operating CF ÷ operating income)
-139.2%
Cash vs. profit gap
-¥1.08B(純利益の -313.3%)
Shareholder payments — dividends
of net income 19.0%
CapEx intensity (capex ÷ revenue)
2.2%

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

Five-year trend

Operating cash flow-¥737.8M
FY ending Jun 2021: ¥2.19B¥2.19BFY ending Jun 2022: ¥419.7M¥419.7MFY ending Jun 2023: ¥1000M¥1000MFY ending Jun 2024: ¥1.7B¥1.7BFY ending Jun 2025: -¥737.8M-¥737.8MFY21FY22FY23FY24FY25
Free cash flow-¥1.02B
FY ending Jun 2021: ¥1.63B¥1.63BFY ending Jun 2022: ¥161.7M¥161.7MFY ending Jun 2023: ¥740.7M¥740.7MFY ending Jun 2024: ¥1.48B¥1.48BFY ending Jun 2025: -¥1.02B-¥1.02BFY21FY22FY23FY24FY25
Net income¥346M
FY ending Jun 2021: ¥73.2M¥73.2MFY ending Jun 2022: ¥130.7M¥130.7MFY ending Jun 2023: ¥239.9M¥239.9MFY ending Jun 2024: ¥338.3M¥338.3MFY ending Jun 2025: ¥346M¥346MFY21FY22FY23FY24FY25

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12期(2024/07/01-2025/06/30)

    ID S100WQTF2025-09-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/07/01-2024/06/30)

    ID S100UG512024-09-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/07/01-2023/06/30)

    ID S100RXZ12023-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年7月1日-令和4年6月30日)

    ID S100P9UM2022-09-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和2年7月1日-令和3年6月30日)

    ID S100MIEA2021-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(令和1年7月1日-令和2年6月30日)

    ID S100JRG12020-09-28Open

Extracted from XBRL: 48 / Derived from other figures: 2

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.