SamcoSAMCO INC.6387東証プライム機械FY ending Jul 2025, non-consolidated, J-GAAP

What does Samco do with its cash?

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

Operating cash flow
¥1.21B
Capex
¥406.9M
of revenue 4.4%
Free cash flow
¥799.1M
Returned to shareholders
¥361.5M
of net income: 21%
Dividend per share
¥60
Payout ratio (reported)
28.4%

Cash flow ratios

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

Net income¥1.7B
Operating cash flow¥1.21B
Cash conversion (operating CF ÷ operating income)
51.5%
Cash vs. profit gap
-¥491.3M(純利益の -28.9%)
Shareholder returns
of net income 21.3% · of FCF 45.2%
Shareholder payments — dividends
of net income 21.3% · of FCF 45.2%
CapEx intensity (capex ÷ revenue)
4.4%
Investing CF relative to operating CF
34.3%

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

Five-year trend

Operating cash flow¥1.21B
FY ending Jul 2021: ¥493.5M¥493.5MFY ending Jul 2022: ¥1.18B¥1.18BFY ending Jul 2023: -¥189.4M-¥189.4MFY ending Jul 2024: ¥1.64B¥1.64BFY ending Jul 2025: ¥1.21B¥1.21BFY21FY22FY23FY24FY25
Free cash flow¥799.1M
FY ending Jul 2021: -¥286.7M-¥286.7MFY ending Jul 2022: ¥946.9M¥946.9MFY ending Jul 2023: -¥208.2M-¥208.2MFY ending Jul 2024: ¥1.39B¥1.39BFY ending Jul 2025: ¥799.1M¥799.1MFY21FY22FY23FY24FY25
Net income¥1.7B
FY ending Jul 2021: ¥755.8M¥755.8MFY ending Jul 2022: ¥1.05B¥1.05BFY ending Jul 2023: ¥1.37B¥1.37BFY ending Jul 2024: ¥1.47B¥1.47BFY ending Jul 2025: ¥1.7B¥1.7BFY21FY22FY23FY24FY25

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46期(2024/08/01-2025/07/31)

    ID S100WVTP2025-10-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(2023/08/01-2024/07/31)

    ID S100UKC92024-10-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(2022/08/01-2023/07/31)

    ID S100S2752023-10-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(令和3年8月1日-令和4年7月31日)

    ID S100PEAQ2022-10-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和2年8月1日-令和3年7月31日)

    ID S100MN4V2021-10-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(令和1年8月1日-令和2年7月31日)

    ID S100JX842020-10-16Open

Extracted from XBRL: 46 / Derived from other figures: 2

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.