LeoclanLEOCLAN Co.,Ltd.7681東証スタンダード卸売業FY ending Sep 2025, consolidated, J-GAAP

What does Leoclan do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥86.7M
Capex
¥82.2M
of revenue 0.4%
Free cash flow
-¥168.8M
Returned to shareholders
¥98.3M
of net income: 64%
Dividend per share
¥17
Payout ratio (reported)
45.8%

Cash flow ratios

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

Net income¥152.8M
Operating cash flow-¥86.7M
Cash conversion (operating CF ÷ operating income)
-30.1%
Cash vs. profit gap
-¥239.4M(純利益の -156.7%)
Shareholder payments — dividends
of net income 64.4%
CapEx intensity (capex ÷ revenue)
0.4%

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

Five-year trend

Operating cash flow-¥86.7M
FY ending Sep 2021: ¥1.3B¥1.3BFY ending Sep 2022: ¥242.4M¥242.4MFY ending Sep 2023: ¥341.6M¥341.6MFY ending Sep 2024: ¥33.1M¥33.1MFY ending Sep 2025: -¥86.7M-¥86.7MFY21FY22FY23FY24FY25
Free cash flow-¥168.8M
FY ending Sep 2021: ¥1.24B¥1.24BFY ending Sep 2022: ¥195.5M¥195.5MFY ending Sep 2023: ¥258.4M¥258.4MFY ending Sep 2024: -¥3.9M-¥3.9MFY ending Sep 2025: -¥168.8M-¥168.8MFY21FY22FY23FY24FY25
Net income¥152.8M
FY ending Sep 2021: ¥391M¥391MFY ending Sep 2022: ¥437.1M¥437.1MFY ending Sep 2023: ¥271.3M¥271.3MFY ending Sep 2024: ¥136.1M¥136.1MFY ending Sep 2025: ¥152.8M¥152.8MFY21FY22FY23FY24FY25

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25期(2024/10/01-2025/09/30)

    ID S100XACD2025-12-17Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第24期(2023/10/01-2024/09/30)

    ID S100V0D22024-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2022/10/01-2023/09/30)

    ID S100SHP12023-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和3年10月1日-令和4年9月30日)

    ID S100PU2R2022-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和2年10月1日-令和3年9月30日)

    ID S100N3F72021-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和1年10月1日-令和2年9月30日)

    ID S100KF0O2020-12-24Open

Extracted from XBRL: 47 / 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.