KOA Shoji HoldingsKOA SHOJI HOLDINGS CO.,LTD.9273東証プライム医薬品FY ending Jun 2026, consolidated, J-GAAP

What does KOA Shoji Holdings do with its cash?

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

Operating cash flow
¥7.59B
Capex
¥3.68B
of revenue 14.9%
Free cash flow
¥3.92B
Returned to shareholders
¥673.2M
of net income: 18%
Dividend per share
¥18
Payout ratio (reported)
103.1%

Cash flow ratios

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

Net income¥3.75B
Operating cash flow¥7.59B
Cash conversion (operating CF ÷ operating income)
138.6%
Cash vs. profit gap
¥3.84B(純利益の 102.5%)
Shareholder payments — dividends
of net income 18.0% · of FCF 17.2%
CapEx intensity (capex ÷ revenue)
14.9%
Investing CF relative to operating CF
107.4%

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

Five-year trend

Operating cash flow¥7.59B
FY ending Jun 2022: ¥2.09B¥2.09BFY ending Jun 2023: ¥2.74B¥2.74BFY ending Jun 2024: ¥3.83B¥3.83BFY ending Jun 2025: ¥3.78B¥3.78BFY ending Jun 2026: ¥7.59B¥7.59BFY22FY23FY24FY25FY26
Free cash flow¥3.92B
FY ending Jun 2022: ¥1.65B¥1.65BFY ending Jun 2023: ¥2.47B¥2.47BFY ending Jun 2024: ¥2.39B¥2.39BFY ending Jun 2025: ¥1.89B¥1.89BFY ending Jun 2026: ¥3.92B¥3.92BFY22FY23FY24FY25FY26
Net income¥3.75B
FY ending Jun 2022: ¥2.36B¥2.36BFY ending Jun 2023: ¥2.69B¥2.69BFY ending Jun 2024: ¥2.95B¥2.95BFY ending Jun 2025: ¥3.64B¥3.64BFY ending Jun 2026: ¥3.75B¥3.75BFY22FY23FY24FY25FY26

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12期(2025/07/01-2026/06/30)

    ID S100Z2Z62026-09-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2024/07/01-2025/06/30)

    ID S100WRWI2025-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2023/07/01-2024/06/30)

    ID S100UGDV2024-09-30Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第9期(2022/07/01-2023/06/30)

    ID S100S3N22023-10-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(令和3年7月1日-令和4年6月30日)

    ID S100P8UB2022-09-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第7期(令和2年7月1日-令和3年6月30日)

    ID S100ML0J2021-10-11Open

Extracted from XBRL: 49 / 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.