BushiroadBushiroad Inc.7803東証グロースその他製品FY ending Jun 2025, consolidated, J-GAAP

What does Bushiroad do with its cash?

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

Operating cash flow
¥5.82B
Capex
¥509.4M
of revenue 0.9%
Free cash flow
¥5.31B
Returned to shareholders
¥1.31B
of net income: 38%
Dividend per share
¥4.5
Payout ratio (reported)
19.0%

Cash flow ratios

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

Net income¥3.42B
Operating cash flow¥5.82B
Cash conversion (operating CF ÷ operating income)
119.5%
Cash vs. profit gap
¥2.4B(純利益の 70.2%)
Shareholder returns
of net income 38.2% · of FCF 24.6%
Shareholder payments — dividends
of net income 9.2% · of FCF 5.9%
CapEx intensity (capex ÷ revenue)
0.9%
Investing CF relative to operating CF
15.4%

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

Five-year trend

Operating cash flow¥5.82B
FY ending Jun 2021: -¥1.4B-¥1.4BFY ending Jun 2022: ¥6.87B¥6.87BFY ending Jun 2023: ¥1.98B¥1.98BFY ending Jun 2024: -¥362.7M-¥362.7MFY ending Jun 2025: ¥5.82B¥5.82BFY21FY22FY23FY24FY25
Free cash flow¥5.31B
FY ending Jun 2021: -¥1.75B-¥1.75BFY ending Jun 2022: ¥4.78B¥4.78BFY ending Jun 2023: ¥493.2M¥493.2MFY ending Jun 2024: -¥1.13B-¥1.13BFY ending Jun 2025: ¥5.31B¥5.31BFY21FY22FY23FY24FY25
Net income¥3.42B
FY ending Jun 2021: -¥285M-¥285MFY ending Jun 2022: ¥3.51B¥3.51BFY ending Jun 2023: ¥2.05B¥2.05BFY ending Jun 2024: ¥804.8M¥804.8MFY ending Jun 2025: ¥3.42B¥3.42BFY21FY22FY23FY24FY25

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19期(2024/07/01-2025/06/30)

    ID S100WQQH2025-09-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2023/07/01-2024/06/30)

    ID S100UFH02024-09-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2022/07/01-2023/06/30)

    ID S100RX3S2023-09-27Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第16期(2021/07/01-2022/06/30)

    ID S100QC4P2023-03-06Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和2年8月1日-令和3年6月30日)

    ID S100MIC32021-09-29Open

Extracted from XBRL: 52 / 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.