VegaVega corporation Co.,Ltd.3542東証グロース小売業FY ending Mar 2026, non-consolidated, J-GAAP

What does Vega do with its cash?

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

Operating cash flow
¥908.8M
Capex
¥590.5M
of revenue 3.3%
Free cash flow
¥318.2M
Returned to shareholders
¥114.4M
of net income: 13%
Dividend per share
¥17
Payout ratio (reported)
20.2%

Cash flow ratios

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

Net income¥884.3M
Operating cash flow¥908.8M
Cash conversion (operating CF ÷ operating income)
67.2%
Cash vs. profit gap
¥24.5M(純利益の 2.8%)
Shareholder returns
of net income 12.9% · of FCF 36.0%
Shareholder payments — dividends
of net income 12.9% · of FCF 36.0%
CapEx intensity (capex ÷ revenue)
3.3%
Investing CF relative to operating CF
83.6%

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

Five-year trend

Operating cash flow¥908.8M
FY ending Mar 2022: -¥1.92B-¥1.92BFY ending Mar 2023: ¥2.04B¥2.04BFY ending Mar 2024: ¥264M¥264MFY ending Mar 2025: ¥715.6M¥715.6MFY ending Mar 2026: ¥908.8M¥908.8MFY22FY23FY24FY25FY26
Free cash flow¥318.2M
FY ending Mar 2022: -¥2.04B-¥2.04BFY ending Mar 2023: ¥1.84B¥1.84BFY ending Mar 2024: ¥106.1M¥106.1MFY ending Mar 2025: ¥401.8M¥401.8MFY ending Mar 2026: ¥318.2M¥318.2MFY22FY23FY24FY25FY26
Net income¥884.3M
FY ending Mar 2022: ¥382.6M¥382.6MFY ending Mar 2023: ¥120.4M¥120.4MFY ending Mar 2024: ¥394.4M¥394.4MFY ending Mar 2025: ¥591.7M¥591.7MFY ending Mar 2026: ¥884.3M¥884.3MFY22FY23FY24FY25FY26

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22期(2025/04/01-2026/03/31)

    ID S100YIJ82026-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2024/04/01-2025/03/31)

    ID S100W7YC2025-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2023/04/01-2024/03/31)

    ID S100TV7O2024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2022/04/01-2023/03/31)

    ID S100R7W82023-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和3年4月1日-令和4年3月31日)

    ID S100OL022022-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和2年4月1日-令和3年3月31日)

    ID S100LSZJ2021-06-28Open

Extracted from XBRL: 46 / 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.