AbistABIST Co.,Ltd.6087東証スタンダードサービス業FY ending Sep 2025, non-consolidated, J-GAAP

What does Abist do with its cash?

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

Operating cash flow
¥445.2M
Capex
¥231.9M
of revenue 2.2%
Free cash flow
¥213.4M
Returned to shareholders
¥406.7M
of net income: 63%
Dividend per share
¥102
Payout ratio (reported)
62.5%

Cash flow ratios

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

Net income¥649.6M
Operating cash flow¥445.2M
Cash conversion (operating CF ÷ operating income)
46.2%
Cash vs. profit gap
-¥204.3M(純利益の -31.5%)
Shareholder returns
of net income 62.6% · of FCF 190.6%
Shareholder payments — dividends
of net income 62.5% · of FCF 190.2%
CapEx intensity (capex ÷ revenue)
2.2%
Investing CF relative to operating CF
77.2%

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

Five-year trend

Operating cash flow¥445.2M
FY ending Sep 2022: ¥711.9M¥711.9MFY ending Sep 2022: ¥711.9M¥711.9MFY ending Sep 2023: ¥827.9M¥827.9MFY ending Sep 2024: ¥572.4M¥572.4MFY ending Sep 2025: ¥445.2M¥445.2MFY22FY22FY23FY24FY25
Free cash flow¥213.4M
FY ending Sep 2022: ¥663.2M¥663.2MFY ending Sep 2023: ¥765.8M¥765.8MFY ending Sep 2024: ¥516.1M¥516.1MFY ending Sep 2025: ¥213.4M¥213.4MFY22FY22FY23FY24FY25
Net income¥649.6M
FY ending Sep 2022: ¥364.1M¥364.1MFY ending Sep 2022: ¥295.4M¥295.4MFY ending Sep 2023: ¥729.1M¥729.1MFY ending Sep 2024: ¥611M¥611MFY ending Sep 2025: ¥649.6M¥649.6MFY22FY22FY23FY24FY25

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20期(2024/10/01-2025/09/30)

    ID S100XARO2025-12-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2023/10/01-2024/09/30)

    ID S100V11Q2025-01-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2022/10/01-2023/09/30)

    ID S100SHMB2023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和3年10月1日-令和4年9月30日)

    ID S100PUSI2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和2年10月1日-令和3年9月30日)

    ID S100N2T22021-12-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和1年10月1日-令和2年9月30日)

    ID S100KE7D2020-12-21Open

Extracted from XBRL: 48 / 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.