DaiichiDAIICHI CO.,LTD.7643東証スタンダード小売業FY ending Sep 2025, non-consolidated, J-GAAP

What does Daiichi do with its cash?

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

Operating cash flow
¥1.7B
Capex
¥772.3M
of revenue 1.3%
Free cash flow
¥930.8M
Returned to shareholders
¥666M
of net income: 68%
Dividend per share
¥36
Payout ratio (reported)
41.4%

Cash flow ratios

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

Net income¥979.4M
Operating cash flow¥1.7B
Cash conversion (operating CF ÷ operating income)
130.1%
Cash vs. profit gap
¥723.7M(純利益の 73.9%)
Shareholder returns
of net income 68.0% · of FCF 71.6%
Shareholder payments — dividends
of net income 55.3% · of FCF 58.2%
CapEx intensity (capex ÷ revenue)
1.3%
Investing CF relative to operating CF
57.3%

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

Five-year trend

Operating cash flow¥1.7B
FY ending Sep 2021: ¥2.01B¥2.01BFY ending Sep 2022: ¥1.96B¥1.96BFY ending Sep 2023: ¥1.95B¥1.95BFY ending Sep 2024: ¥2.31B¥2.31BFY ending Sep 2025: ¥1.7B¥1.7BFY21FY22FY23FY24FY25
Free cash flow¥930.8M
FY ending Sep 2021: ¥575M¥575MFY ending Sep 2022: ¥1.7B¥1.7BFY ending Sep 2023: ¥1.63B¥1.63BFY ending Sep 2024: ¥1.3B¥1.3BFY ending Sep 2025: ¥930.8M¥930.8MFY21FY22FY23FY24FY25
Net income¥979.4M
FY ending Sep 2021: ¥1.29B¥1.29BFY ending Sep 2022: ¥1.16B¥1.16BFY ending Sep 2023: ¥1.23B¥1.23BFY ending Sep 2024: ¥1.42B¥1.42BFY ending Sep 2025: ¥979.4M¥979.4MFY21FY22FY23FY24FY25

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71期(2024/10/01-2025/09/30)

    ID S100XC2D2025-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第70期(2023/10/01-2024/09/30)

    ID S100V0TV2024-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第69期(2022/10/01-2023/09/30)

    ID S100SJ962023-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第68期(令和3年10月1日-令和4年9月30日)

    ID S100PVOK2022-12-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第67期(令和2年10月1日-令和3年9月30日)

    ID S100OMMM2022-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(令和1年10月1日-令和2年9月30日)

    ID S100KF922020-12-23Open

Extracted from XBRL: 45 / Derived from other figures: 2

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.