BrangistaBrangista inc.6176東証スタンダードサービス業FY ending Sep 2025, consolidated, J-GAAP

What does Brangista do with its cash?

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

Operating cash flow
¥602.8M
Capex
¥58.4M
of revenue 1.1%
Free cash flow
¥544.4M
Returned to shareholders
¥479.3M
of net income: 73%
Dividend per share
¥10
Payout ratio (reported)
78.4%

Cash flow ratios

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

Net income¥656.9M
Operating cash flow¥602.8M
Cash conversion (operating CF ÷ operating income)
52.3%
Cash vs. profit gap
-¥54.2M(純利益の -8.2%)
CapEx intensity (capex ÷ revenue)
1.1%
Investing CF relative to operating CF
10.1%

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

Five-year trend

Operating cash flow¥602.8M
FY ending Sep 2021: ¥136.8M¥136.8MFY ending Sep 2022: -¥150.2M-¥150.2MFY ending Sep 2023: ¥617.1M¥617.1MFY ending Sep 2024: ¥276.7M¥276.7MFY ending Sep 2025: ¥602.8M¥602.8MFY21FY22FY23FY24FY25
Free cash flow¥544.4M
FY ending Sep 2021: ¥108.6M¥108.6MFY ending Sep 2022: -¥189.8M-¥189.8MFY ending Sep 2023: ¥573.6M¥573.6MFY ending Sep 2024: ¥225.1M¥225.1MFY ending Sep 2025: ¥544.4M¥544.4MFY21FY22FY23FY24FY25
Net income¥656.9M
FY ending Sep 2021: ¥213.6M¥213.6MFY ending Sep 2022: ¥178.6M¥178.6MFY ending Sep 2023: ¥579.5M¥579.5MFY ending Sep 2024: ¥606.8M¥606.8MFY ending Sep 2025: ¥656.9M¥656.9MFY21FY22FY23FY24FY25

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25期(2024/10/01-2025/09/30)

    ID S100XAF92025-12-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2023/10/01-2024/09/30)

    ID S100UYE92024-12-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2022/10/01-2023/09/30)

    ID S100SHKW2023-12-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和3年10月1日-令和4年9月30日)

    ID S100PSIL2022-12-13Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和2年10月1日-令和3年9月30日)

    ID S100N20J2021-12-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和1年10月1日-令和2年9月30日)

    ID S100KD322020-12-15Open

Extracted from XBRL: 49 / 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.