Valuence HoldingsValuence Holdings Inc.9270東証グロース卸売業FY ending Aug 2025, consolidated, J-GAAP

What does Valuence 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
-¥555.6M
Capex
¥2.83B
of revenue 3.3%
Free cash flow
-¥3.38B
Returned to shareholders
¥29K
of net income: 0%
Dividend per share
¥10
Payout ratio (reported)
18.1%

Cash flow ratios

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

Net income¥681.9M
Operating cash flow-¥555.6M
Cash conversion (operating CF ÷ operating income)
-38.2%
Cash vs. profit gap
-¥1.24B(純利益の -181.5%)
Shareholder returns
of net income 0.0%
Shareholder payments — dividends
of net income 0.0%
CapEx intensity (capex ÷ revenue)
3.3%

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

Five-year trend

Operating cash flow-¥555.6M
FY ending Aug 2021: ¥2.01B¥2.01BFY ending Aug 2022: -¥1.72B-¥1.72BFY ending Aug 2023: ¥1.37B¥1.37BFY ending Aug 2024: ¥226.4M¥226.4MFY ending Aug 2025: -¥555.6M-¥555.6MFY21FY22FY23FY24FY25
Free cash flow-¥3.38B
FY ending Aug 2021: ¥1.1B¥1.1BFY ending Aug 2022: -¥2.85B-¥2.85BFY ending Aug 2023: -¥798.7M-¥798.7MFY ending Aug 2024: -¥1.42B-¥1.42BFY ending Aug 2025: -¥3.38B-¥3.38BFY21FY22FY23FY24FY25
Net income¥681.9M
FY ending Aug 2021: ¥725.1M¥725.1MFY ending Aug 2022: ¥969.1M¥969.1MFY ending Aug 2023: ¥1.05B¥1.05BFY ending Aug 2024: -¥1.71B-¥1.71BFY ending Aug 2025: ¥681.9M¥681.9MFY21FY22FY23FY24FY25

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14期(2024/09/01-2025/08/31)

    ID S100X6BK2025-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2023/09/01-2024/08/31)

    ID S100UTTT2024-11-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2022/09/01-2023/08/31)

    ID S100SCTS2023-11-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第11期(2021/09/01-2022/08/31)

    ID S100RXDV2023-09-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第10期(令和2年9月1日-令和3年8月31日)

    ID S100N9PP2022-01-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和1年9月1日-令和2年8月31日)

    ID S100K8EE2020-11-20Open

Extracted from XBRL: 51 / 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.