WorkmanWORKMAN CO.,LTD.7564東証スタンダード小売業FY ending Mar 2026, non-consolidated, J-GAAP

What does Workman do with its cash?

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

Operating cash flow
¥18.8B
Capex
¥8.61B
of revenue 7.2%
Free cash flow
¥10.2B
Returned to shareholders
¥5.96B
of net income: 29%
Dividend per share
¥89
Payout ratio (reported)
35.2%

Cash flow ratios

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

Net income¥20.6B
Operating cash flow¥18.8B
Cash conversion (operating CF ÷ operating income)
63.5%
Cash vs. profit gap
-¥1.78B(純利益の -8.6%)
Shareholder returns
of net income 28.9% · of FCF 58.2%
Shareholder payments — dividends
of net income 28.9% · of FCF 58.2%
CapEx intensity (capex ÷ revenue)
7.2%
Investing CF relative to operating CF
71.2%

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

Five-year trend

Operating cash flow¥18.8B
FY ending Mar 2022: ¥18.5B¥18.5BFY ending Mar 2023: ¥8.81B¥8.81BFY ending Mar 2024: ¥15.2B¥15.2BFY ending Mar 2025: ¥24.8B¥24.8BFY ending Mar 2026: ¥18.8B¥18.8BFY22FY23FY24FY25FY26
Free cash flow¥10.2B
FY ending Mar 2022: ¥11.9B¥11.9BFY ending Mar 2023: ¥4.2B¥4.2BFY ending Mar 2024: ¥11.4B¥11.4BFY ending Mar 2025: ¥18B¥18BFY ending Mar 2026: ¥10.2B¥10.2BFY22FY23FY24FY25FY26
Net income¥20.6B
FY ending Mar 2022: ¥18.3B¥18.3BFY ending Mar 2023: ¥16.7B¥16.7BFY ending Mar 2024: ¥16B¥16BFY ending Mar 2025: ¥16.9B¥16.9BFY ending Mar 2026: ¥20.6B¥20.6BFY22FY23FY24FY25FY26

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45期(2025/04/01-2026/03/31)

    ID S100YGNI2026-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(2024/04/01-2025/03/31)

    ID S100W2ZD2025-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(2023/04/01-2024/03/31)

    ID S100TQLZ2024-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(2022/04/01-2023/03/31)

    ID S100R43I2023-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(令和3年4月1日-令和4年3月31日)

    ID S100OGF22022-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(令和2年4月1日-令和3年3月31日)

    ID S100LQB52021-06-29Open

Extracted from XBRL: 45 / 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.