AB&CompanyAB&Company Co.,Ltd.9251東証グロースサービス業FY ending Oct 2025, consolidated, IFRS

What does AB&Company do with its cash?

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

Operating cash flow
¥2.88B
Capex
¥411M
of revenue 2.1%
Free cash flow
¥2.47B
Returned to shareholders
¥397M
of net income: 44%
Dividend per share
¥60
Payout ratio (reported)
296.7%

Cash flow ratios

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

Net income¥893M
Operating cash flow¥2.88B
Cash conversion (operating CF ÷ operating income)
176.6%
Cash vs. profit gap
¥1.99B(純利益の 222.4%)
Shareholder returns
of net income 44.5% · of FCF 16.1%
Shareholder payments — dividends
of net income 44.5% · of FCF 16.1%
CapEx intensity (capex ÷ revenue)
2.1%
Investing CF relative to operating CF
43.2%

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

Five-year trend

Operating cash flow¥2.88B
FY ending Oct 2021: ¥2.2B¥2.2BFY ending Oct 2022: ¥2.28B¥2.28BFY ending Oct 2023: ¥2.71B¥2.71BFY ending Oct 2024: ¥3.41B¥3.41BFY ending Oct 2025: ¥2.88B¥2.88BFY21FY22FY23FY24FY25
Free cash flow¥2.47B
FY ending Oct 2021: ¥1.83B¥1.83BFY ending Oct 2022: ¥1.91B¥1.91BFY ending Oct 2023: ¥2.16B¥2.16BFY ending Oct 2024: ¥2.68B¥2.68BFY ending Oct 2025: ¥2.47B¥2.47BFY21FY22FY23FY24FY25
Net income¥893M
FY ending Oct 2021: ¥941M¥941MFY ending Oct 2022: ¥830M¥830MFY ending Oct 2023: ¥1.12B¥1.12BFY ending Oct 2024: ¥1.08B¥1.08BFY ending Oct 2025: ¥893M¥893MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2024/11/01-2025/10/31)

    ID S100XHI82026-01-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2023/11/01-2024/10/31)

    ID S100V5ON2025-01-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(2022/11/01-2023/10/31)

    ID S100SOIS2024-01-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第5期(2021/11/01-2022/10/31)

    ID S100Q0ZM2023-01-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第4期(令和2年11月1日-令和3年10月31日)

    ID S100NAJR2022-01-28Open

Extracted from XBRL: 43 / 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.