KoryojyuhanKoryojyuhan Co., Ltd.3495東証スタンダード不動産業FY ending Sep 2025, consolidated, J-GAAP

What does Koryojyuhan do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥646.4M
Capex
¥70.9M
of revenue 0.6%
Free cash flow
-¥717.4M
Returned to shareholders
¥143.5M
of net income: 14%
Dividend per share
¥55
Payout ratio (reported)
15.6%

Cash flow ratios

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

Net income¥1.02B
Operating cash flow-¥646.4M
Cash conversion (operating CF ÷ operating income)
-60.3%
Cash vs. profit gap
-¥1.66B(純利益の -163.7%)
Shareholder returns
of net income 14.1%
Shareholder payments — dividends
of net income 14.1%
CapEx intensity (capex ÷ revenue)
0.6%

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

Five-year trend

Operating cash flow-¥646.4M
FY ending Sep 2021: ¥609.3M¥609.3MFY ending Sep 2022: -¥319.9M-¥319.9MFY ending Sep 2023: -¥1.42B-¥1.42BFY ending Sep 2024: -¥712.2M-¥712.2MFY ending Sep 2025: -¥646.4M-¥646.4MFY21FY22FY23FY24FY25
Free cash flow-¥717.4M
FY ending Sep 2021: ¥412.2M¥412.2MFY ending Sep 2022: -¥1.29B-¥1.29BFY ending Sep 2023: -¥1.72B-¥1.72BFY ending Sep 2024: -¥1.08B-¥1.08BFY ending Sep 2025: -¥717.4M-¥717.4MFY21FY22FY23FY24FY25
Net income¥1.02B
FY ending Sep 2021: ¥391.3M¥391.3MFY ending Sep 2022: ¥493.1M¥493.1MFY ending Sep 2023: ¥653.2M¥653.2MFY ending Sep 2024: ¥722.1M¥722.1MFY ending Sep 2025: ¥1.02B¥1.02BFY21FY22FY23FY24FY25

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44期(2024/10/01-2025/09/30)

    ID S100XCMA2025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(2023/10/01-2024/09/30)

    ID S100UZSX2024-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(2022/10/01-2023/09/30)

    ID S100SJL92023-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(令和3年10月1日-令和4年9月30日)

    ID S100PULA2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(令和2年10月1日-令和3年9月30日)

    ID S100N4VB2021-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(令和1年10月1日-令和2年9月30日)

    ID S100KGB42020-12-28Open

Extracted from XBRL: 50 / 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.