ShinozakiyaSHINOZAKIYA,INC.2926東証スタンダード食料品FY ending Sep 2025, non-consolidated, J-GAAP

What does Shinozakiya do with its cash?

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

Operating cash flow
¥75.6M
Capex
¥22.5M
of revenue 0.8%
Free cash flow
¥53.1M
Returned to shareholders
¥1K
of net income: 0%

Cash flow ratios

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

Net income¥38M
Operating cash flow¥75.6M
Cash conversion (operating CF ÷ operating income)
128.0%
Cash vs. profit gap
¥37.6M(純利益の 98.8%)
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
20.5%

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

Five-year trend

Operating cash flow¥75.6M
FY ending Sep 2021: ¥49.3M¥49.3MFY ending Sep 2022: -¥79.7M-¥79.7MFY ending Sep 2023: ¥48.5M¥48.5MFY ending Sep 2024: -¥117.9M-¥117.9MFY ending Sep 2025: ¥75.6M¥75.6MFY21FY22FY23FY24FY25
Free cash flow¥53.1M
FY ending Sep 2021: ¥32M¥32MFY ending Sep 2022: -¥85.3M-¥85.3MFY ending Sep 2023: ¥43.5M¥43.5MFY ending Sep 2024: -¥128.4M-¥128.4MFY ending Sep 2025: ¥53.1M¥53.1MFY21FY22FY23FY24FY25
Net income¥38M
FY ending Sep 2021: ¥13.1M¥13.1MFY ending Sep 2022: -¥94.4M-¥94.4MFY ending Sep 2023: -¥22.8M-¥22.8MFY ending Sep 2024: -¥28.4M-¥28.4MFY ending Sep 2025: ¥38M¥38MFY21FY22FY23FY24FY25

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39期(2024/10/01-2025/09/30)

    ID S100XAAS2025-12-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2023/10/01-2024/09/30)

    ID S100UYYA2024-12-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(2022/10/01-2023/09/30)

    ID S100SI3F2023-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和3年10月1日-令和4年9月30日)

    ID S100PU4V2022-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和2年10月1日-令和3年9月30日)

    ID S100N45K2021-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(令和1年10月1日-令和2年9月30日)

    ID S100KF8F2020-12-23Open

Extracted from XBRL: 39 / 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.