Eurasia TravelEURASIA TRAVEL Co.,Ltd9376東証スタンダードサービス業FY ending Sep 2025, consolidated, J-GAAP

What does Eurasia Travel do with its cash?

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

Operating cash flow
¥149.2M
Capex
¥20.9M
of revenue 0.4%
Free cash flow
¥128.3M
Returned to shareholders
¥51.6M
of net income: 45%
Dividend per share
¥31
Payout ratio (reported)
93.0%

Cash flow ratios

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

Net income¥113.9M
Operating cash flow¥149.2M
Cash conversion (operating CF ÷ operating income)
129.6%
Cash vs. profit gap
¥35.3M(純利益の 31.0%)
Shareholder payments — dividends
of net income 45.3% · of FCF 40.2%
CapEx intensity (capex ÷ revenue)
0.4%
Investing CF relative to operating CF
12.6%

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

Five-year trend

Operating cash flow¥149.2M
FY ending Sep 2021: -¥39.1M-¥39.1MFY ending Sep 2022: -¥149.6M-¥149.6MFY ending Sep 2023: ¥145.8M¥145.8MFY ending Sep 2024: ¥349.7M¥349.7MFY ending Sep 2025: ¥149.2M¥149.2MFY21FY22FY23FY24FY25
Free cash flow¥128.3M
FY ending Sep 2024: ¥335.4M¥335.4MFY ending Sep 2025: ¥128.3M¥128.3MFY21FY22FY23FY24FY25
Net income¥113.9M
FY ending Sep 2021: -¥124M-¥124MFY ending Sep 2022: -¥123.7M-¥123.7MFY ending Sep 2023: -¥56M-¥56MFY ending Sep 2024: ¥120.6M¥120.6MFY ending Sep 2025: ¥113.9M¥113.9MFY21FY22FY23FY24FY25

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40期(2024/10/01-2025/09/30)

    ID S100XCUO2025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2023/10/01-2024/09/30)

    ID S100V0F42024-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2022/10/01-2023/09/30)

    ID S100SJHQ2023-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和3年10月1日-令和4年9月30日)

    ID S100PVIT2022-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和2年10月1日-令和3年9月30日)

    ID S100N5192021-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和1年10月1日-令和2年9月30日)

    ID S100KG6M2020-12-25Open

Extracted from XBRL: 40 / 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.