Seiyu KogyoSEIYU KOGYO Co.,Ltd.9170名古屋証券取引所サービス業FY ending Sep 2025, consolidated, J-GAAP

What does Seiyu Kogyo do with its cash?

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

Operating cash flow
¥1.79B
Capex
¥109.6M
of revenue 0.7%
Free cash flow
¥1.68B
Returned to shareholders
¥84.3M
of net income: 14%
Dividend per share
¥40
Payout ratio (reported)
19.4%

Cash flow ratios

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

Net income¥603.3M
Operating cash flow¥1.79B
Cash conversion (operating CF ÷ operating income)
157.0%
Cash vs. profit gap
¥1.19B(純利益の 197.0%)
Shareholder payments — dividends
of net income 14.0% · of FCF 5.0%
CapEx intensity (capex ÷ revenue)
0.7%
Investing CF relative to operating CF
41.6%

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

Five-year trend

Operating cash flow¥1.79B
FY ending Sep 2022: ¥514.9M¥514.9MFY ending Sep 2023: ¥423.3M¥423.3MFY ending Sep 2024: ¥726.3M¥726.3MFY ending Sep 2025: ¥1.79B¥1.79BFY22FY23FY24FY25
Free cash flow¥1.68B
FY ending Sep 2022: ¥467.6M¥467.6MFY ending Sep 2023: ¥266.3M¥266.3MFY ending Sep 2024: ¥95.1M¥95.1MFY ending Sep 2025: ¥1.68B¥1.68BFY22FY23FY24FY25
Net income¥603.3M
FY ending Sep 2022: ¥279.2M¥279.2MFY ending Sep 2023: ¥359M¥359MFY ending Sep 2024: ¥478.5M¥478.5MFY ending Sep 2025: ¥603.3M¥603.3MFY22FY23FY24FY25

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第51期(2024/10/01-2025/09/30)

    ID S100XB942025-12-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(2023/10/01-2024/09/30)

    ID S100UZL12024-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(2022/10/01-2023/09/30)

    ID S100SJ612023-12-25Open

Extracted from XBRL: 54 / 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.