Valor HoldingsVALOR HOLDINGS CO.,LTD.9956東証プライム小売業FY ending Mar 2026, consolidated, J-GAAP

What does Valor Holdings do with its cash?

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

Operating cash flow
¥50.2B
Capex
¥40.6B
of revenue 4.5%
Free cash flow
¥9.61B
Returned to shareholders
¥3.91B
of net income: 24%
Dividend per share
¥74
Payout ratio (reported)
101.9%

Cash flow ratios

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

Net income¥16.5B
Operating cash flow¥50.2B
Cash conversion (operating CF ÷ operating income)
182.0%
Cash vs. profit gap
¥33.7B(純利益の 204.6%)
Shareholder payments — dividends
of net income 23.8% · of FCF 40.7%
CapEx intensity (capex ÷ revenue)
4.5%
Investing CF relative to operating CF
89.6%

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

Five-year trend

Operating cash flow¥50.2B
FY ending Mar 2022: ¥24.4B¥24.4BFY ending Mar 2023: ¥36.2B¥36.2BFY ending Mar 2024: ¥38.4B¥38.4BFY ending Mar 2025: ¥37.8B¥37.8BFY ending Mar 2026: ¥50.2B¥50.2BFY22FY23FY24FY25FY26
Free cash flow¥9.61B
FY ending Mar 2022: -¥2.48B-¥2.48BFY ending Mar 2023: ¥10.8B¥10.8BFY ending Mar 2024: ¥13.2B¥13.2BFY ending Mar 2025: ¥3.73B¥3.73BFY ending Mar 2026: ¥9.61B¥9.61BFY22FY23FY24FY25FY26
Net income¥16.5B
FY ending Mar 2022: ¥9.01B¥9.01BFY ending Mar 2023: ¥7.6B¥7.6BFY ending Mar 2024: ¥11.9B¥11.9BFY ending Mar 2025: ¥13.7B¥13.7BFY ending Mar 2026: ¥16.5B¥16.5BFY22FY23FY24FY25FY26

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69期(2025/04/01-2026/03/31)

    ID S100YHUD2026-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第68期(2024/04/01-2025/03/31)

    ID S100W3BP2025-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第67期(2023/04/01-2024/03/31)

    ID S100TVLJ2024-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2022/04/01-2023/03/31)

    ID S100R8ND2023-06-30Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第65期(令和3年4月1日-令和4年3月31日)

    ID S100PUJA2022-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(令和2年4月1日-令和3年3月31日)

    ID S100LRKO2021-06-28Open

Extracted from XBRL: 54 / 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.