RecommRECOMM CO.,LTD.3323東証スタンダード卸売業FY ending Sep 2025, consolidated, IFRS

What does Recomm do with its cash?

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

Operating cash flow
¥472M
Capex
¥212.7M
of revenue 1.6%
Free cash flow
¥259.3M
Returned to shareholders
¥166.6M
of net income: 85%
Dividend per share
¥1
Payout ratio (reported)
70.4%

Cash flow ratios

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

Net income¥196.7M
Operating cash flow¥472M
Cash conversion (operating CF ÷ operating income)
115.7%
Cash vs. profit gap
¥275.3M(純利益の 139.9%)
Shareholder returns
of net income 84.7% · of FCF 64.2%
Shareholder payments — dividends
of net income 66.6% · of FCF 50.6%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
70.5%

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

Five-year trend

Operating cash flow¥472M
FY ending Sep 2021: ¥391.5M¥391.5MFY ending Sep 2022: ¥266.4M¥266.4MFY ending Sep 2023: -¥104.8M-¥104.8MFY ending Sep 2024: ¥841.6M¥841.6MFY ending Sep 2025: ¥472M¥472MFY21FY22FY23FY24FY25
Free cash flow¥259.3M
FY ending Sep 2021: ¥373.4M¥373.4MFY ending Sep 2022: ¥197.1M¥197.1MFY ending Sep 2023: -¥147.1M-¥147.1MFY ending Sep 2024: ¥787.4M¥787.4MFY ending Sep 2025: ¥259.3M¥259.3MFY21FY22FY23FY24FY25
Net income¥196.7M
FY ending Sep 2021: -¥316.5M-¥316.5MFY ending Sep 2022: ¥351.5M¥351.5MFY ending Sep 2023: ¥314.8M¥314.8MFY ending Sep 2024: ¥83.9M¥83.9MFY ending Sep 2025: ¥196.7M¥196.7MFY21FY22FY23FY24FY25

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32期(2024/10/01-2025/09/30)

    ID S100XD4C2025-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(2023/10/01-2024/09/30)

    ID S100V0V32024-12-26Open
  • EDINET (FSA Japan)

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

    ID S100SJMP2023-12-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第29期(2021/10/01-2022/09/30)

    ID S100PZDP2023-01-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(令和2年10月1日-令和3年9月30日)

    ID S100N4W42021-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(令和1年10月1日-令和2年9月30日)

    ID S100KGCL2020-12-25Open

Extracted from XBRL: 44 / 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.