TSI HoldingsTSI HOLDINGS CO., LTD.3608東証プライム繊維製品FY ending Feb 2026, consolidated, J-GAAP

What does TSI 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
-¥7.72B
Capex
¥4.91B
of revenue 2.9%
Free cash flow
-¥12.6B
Returned to shareholders
¥17.4B
of net income: 460%
Dividend per share
¥40
Payout ratio (reported)
187.8%

Cash flow ratios

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

Net income¥3.79B
Operating cash flow-¥7.72B
Cash conversion (operating CF ÷ operating income)
-178.4%
Cash vs. profit gap
-¥11.5B(純利益の -303.5%)
Shareholder returns
of net income 459.6%
Shareholder payments — dividends
of net income 120.2%
CapEx intensity (capex ÷ revenue)
2.9%

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

Five-year trend

Operating cash flow-¥7.72B
FY ending Feb 2022: ¥1.38B¥1.38BFY ending Feb 2023: ¥1.33B¥1.33BFY ending Feb 2024: -¥525M-¥525MFY ending Feb 2025: ¥5.72B¥5.72BFY ending Feb 2026: -¥7.72B-¥7.72BFY22FY23FY24FY25FY26
Free cash flow-¥12.6B
FY ending Feb 2022: -¥710M-¥710MFY ending Feb 2023: -¥2.43B-¥2.43BFY ending Feb 2024: -¥3.57B-¥3.57BFY ending Feb 2025: ¥2.65B¥2.65BFY ending Feb 2026: -¥12.6B-¥12.6BFY22FY23FY24FY25FY26
Net income¥3.79B
FY ending Feb 2022: ¥1.02B¥1.02BFY ending Feb 2023: ¥3.06B¥3.06BFY ending Feb 2024: ¥4.85B¥4.85BFY ending Feb 2025: ¥15.2B¥15.2BFY ending Feb 2026: ¥3.79B¥3.79BFY22FY23FY24FY25FY26

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15期(2025/03/01-2026/02/28)

    ID S100Y5A22026-05-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2024/03/01-2025/02/28)

    ID S100VSWZ2025-05-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2023/03/01-2024/02/29)

    ID S100THH42024-05-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2022/03/01-2023/02/28)

    ID S100QTHX2023-05-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和3年3月1日-令和4年2月28日)

    ID S100O48N2022-05-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(令和2年3月1日-令和3年2月28日)

    ID S100LETM2021-05-28Open

Extracted from XBRL: 52 / 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.