CocorportCocorport Inc.9346東証グロースサービス業FY ending Jun 2026, non-consolidated, J-GAAP

What does Cocorport do with its cash?

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

Operating cash flow
¥668M
Capex
¥115.5M
of revenue 1.6%
Free cash flow
¥552.6M
Returned to shareholders
¥240.4M
of net income: 41%
Dividend per share
¥64
Payout ratio (reported)
40.4%

Cash flow ratios

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

Net income¥584.4M
Operating cash flow¥668M
Cash conversion (operating CF ÷ operating income)
82.1%
Cash vs. profit gap
¥83.6M(純利益の 14.3%)
Shareholder returns
of net income 41.1% · of FCF 43.5%
Shareholder payments — dividends
of net income 29.7% · of FCF 31.4%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
30.5%

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

Five-year trend

Operating cash flow¥668M
FY ending Jun 2022: ¥176.2M¥176.2MFY ending Jun 2023: ¥421.4M¥421.4MFY ending Jun 2024: ¥562.6M¥562.6MFY ending Jun 2025: ¥598.1M¥598.1MFY ending Jun 2026: ¥668M¥668MFY22FY23FY24FY25FY26
Free cash flow¥552.6M
FY ending Jun 2022: ¥105.3M¥105.3MFY ending Jun 2023: ¥328.2M¥328.2MFY ending Jun 2024: ¥492.3M¥492.3MFY ending Jun 2025: ¥496.9M¥496.9MFY ending Jun 2026: ¥552.6M¥552.6MFY22FY23FY24FY25FY26
Net income¥584.4M
FY ending Jun 2022: ¥258.7M¥258.7MFY ending Jun 2023: ¥452.9M¥452.9MFY ending Jun 2024: ¥525.6M¥525.6MFY ending Jun 2025: ¥562M¥562MFY ending Jun 2026: ¥584.4M¥584.4MFY22FY23FY24FY25FY26

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2025/07/01-2026/06/30)

    ID S100Z37I2026-09-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2024/07/01-2025/06/30)

    ID S100WOJI2025-09-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2023/07/01-2024/06/30)

    ID S100UC5F2024-09-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2022/07/01-2023/06/30)

    ID S100RWZ22023-09-28Open

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.