Nishio HoldingsNISHIO HOLDINGS CO., LTD.9699東証プライムサービス業FY ending Sep 2025, consolidated, J-GAAP

What does Nishio Holdings do with its cash?

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

Operating cash flow
¥31.8B
Capex
¥4.57B
of revenue 2.1%
Free cash flow
¥27.2B
Returned to shareholders
¥3.5B
of net income: 29%
Dividend per share
¥131
Payout ratio (reported)
55.0%

Cash flow ratios

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

Net income¥12.1B
Operating cash flow¥31.8B
Cash conversion (operating CF ÷ operating income)
162.3%
Cash vs. profit gap
¥19.7B(純利益の 162.7%)
Shareholder payments — dividends
of net income 28.9% · of FCF 12.8%
CapEx intensity (capex ÷ revenue)
2.1%
Investing CF relative to operating CF
13.2%

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

Five-year trend

Operating cash flow¥31.8B
FY ending Sep 2021: ¥21.6B¥21.6BFY ending Sep 2022: ¥21.3B¥21.3BFY ending Sep 2023: ¥24.4B¥24.4BFY ending Sep 2024: ¥29.6B¥29.6BFY ending Sep 2025: ¥31.8B¥31.8BFY21FY22FY23FY24FY25
Free cash flow¥27.2B
FY ending Sep 2021: ¥17B¥17BFY ending Sep 2022: ¥12.7B¥12.7BFY ending Sep 2023: ¥12.6B¥12.6BFY ending Sep 2024: ¥21.2B¥21.2BFY ending Sep 2025: ¥27.2B¥27.2BFY21FY22FY23FY24FY25
Net income¥12.1B
FY ending Sep 2021: ¥8.83B¥8.83BFY ending Sep 2022: ¥9.17B¥9.17BFY ending Sep 2023: ¥10.3B¥10.3BFY ending Sep 2024: ¥11.6B¥11.6BFY ending Sep 2025: ¥12.1B¥12.1BFY21FY22FY23FY24FY25

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67期(2024/10/01-2025/09/30)

    ID S100XB092025-12-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2023/10/01-2024/09/30)

    ID S100UYS52024-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2022/10/01-2023/09/30)

    ID S100SHP92023-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(令和3年10月1日-令和4年9月30日)

    ID S100PU9I2022-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(令和2年10月1日-令和3年9月30日)

    ID S100N2XQ2021-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(令和1年10月1日-令和2年9月30日)

    ID S100KDTZ2020-12-21Open

Extracted from XBRL: 53 / 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.