ProgritPROGRIT Inc.9560東証グロースサービス業FY ending Aug 2025, non-consolidated, J-GAAP

What does Progrit do with its cash?

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

Operating cash flow
¥907.1M
Capex
¥60.8M
of revenue 1.1%
Free cash flow
¥846.4M
Returned to shareholders
¥464.5M
of net income: 52%
Dividend per share
¥19
Payout ratio (reported)
26.7%

Cash flow ratios

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

Net income¥888.8M
Operating cash flow¥907.1M
Cash conversion (operating CF ÷ operating income)
75.4%
Cash vs. profit gap
¥18.4M(純利益の 2.1%)
Shareholder returns
of net income 52.3% · of FCF 54.9%
Shareholder payments — dividends
of net income 18.2% · of FCF 19.1%
CapEx intensity (capex ÷ revenue)
1.1%
Investing CF relative to operating CF
20.9%

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

Five-year trend

Operating cash flow¥907.1M
FY ending Aug 2021: -¥85.7M-¥85.7MFY ending Aug 2022: ¥494.5M¥494.5MFY ending Aug 2023: ¥796.9M¥796.9MFY ending Aug 2024: ¥1.08B¥1.08BFY ending Aug 2025: ¥907.1M¥907.1MFY21FY22FY23FY24FY25
Free cash flow¥846.4M
FY ending Aug 2021: -¥102.7M-¥102.7MFY ending Aug 2022: ¥492.2M¥492.2MFY ending Aug 2023: ¥795.1M¥795.1MFY ending Aug 2024: ¥1.02B¥1.02BFY ending Aug 2025: ¥846.4M¥846.4MFY21FY22FY23FY24FY25
Net income¥888.8M
FY ending Aug 2021: -¥76.8M-¥76.8MFY ending Aug 2022: ¥187.1M¥187.1MFY ending Aug 2023: ¥360.8M¥360.8MFY ending Aug 2024: ¥610.1M¥610.1MFY ending Aug 2025: ¥888.8M¥888.8MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2024/09/01-2025/08/31)

    ID S100X76V2025-11-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第8期(2023/09/01-2024/08/31)

    ID S100UUUO2024-11-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第7期(2022/09/01-2023/08/31)

    ID S100SD742023-11-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第6期(令和3年9月1日-令和4年8月31日)

    ID S100PPX62022-11-30Open

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.