Hi-CRATESHi-CRATES CO.,LTD.4172東証スタンダード情報・通信業FY ending Sep 2025, non-consolidated, J-GAAP

What does Hi-CRATES do with its cash?

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

Operating cash flow
¥461.2M
Capex
¥42.5M
of revenue 1.8%
Free cash flow
¥418.7M
Returned to shareholders
¥227.3M
of net income: 51%
Dividend per share
¥93
Payout ratio (reported)
46.2%

Cash flow ratios

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

Net income¥448.1M
Operating cash flow¥461.2M
Cash conversion (operating CF ÷ operating income)
83.9%
Cash vs. profit gap
¥13.1M(純利益の 2.9%)
Shareholder returns
of net income 50.7% · of FCF 54.3%
Shareholder payments — dividends
of net income 50.7% · of FCF 54.2%
CapEx intensity (capex ÷ revenue)
1.8%
Investing CF relative to operating CF
159.4%

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

Five-year trend

Operating cash flow¥461.2M
FY ending Sep 2021: ¥248M¥248MFY ending Sep 2022: ¥342.7M¥342.7MFY ending Sep 2023: ¥61.1M¥61.1MFY ending Sep 2024: ¥504.4M¥504.4MFY ending Sep 2025: ¥461.2M¥461.2MFY21FY22FY23FY24FY25
Free cash flow¥418.7M
FY ending Sep 2021: ¥127.7M¥127.7MFY ending Sep 2022: ¥244.4M¥244.4MFY ending Sep 2023: -¥112.5M-¥112.5MFY ending Sep 2024: ¥492.3M¥492.3MFY ending Sep 2025: ¥418.7M¥418.7MFY21FY22FY23FY24FY25
Net income¥448.1M
FY ending Sep 2021: ¥375.6M¥375.6MFY ending Sep 2022: ¥316.3M¥316.3MFY ending Sep 2023: ¥258.5M¥258.5MFY ending Sep 2024: ¥401.8M¥401.8MFY ending Sep 2025: ¥448.1M¥448.1MFY21FY22FY23FY24FY25

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48期(2024/10/01-2025/09/30)

    ID S100XCQ72025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第47期(2023/10/01-2024/09/30)

    ID S100V1542024-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(2022/10/01-2023/09/30)

    ID S100SJGH2023-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(令和3年10月1日-令和4年9月30日)

    ID S100PVH42022-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(令和2年10月1日-令和3年9月30日)

    ID S100N4JX2021-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(令和1年10月1日-令和2年9月30日)

    ID S100KGNN2020-12-28Open

Extracted from XBRL: 45 / 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.