ShobidoSHOBIDO Corporation7819東証スタンダードその他製品FY ending Sep 2025, consolidated, J-GAAP

What does Shobido do with its cash?

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

Operating cash flow
¥918M
Capex
¥181.3M
of revenue 0.8%
Free cash flow
¥736.7M
Returned to shareholders
¥310.4M
of net income: 32%
Dividend per share
¥28
Payout ratio (reported)
42.3%

Cash flow ratios

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

Net income¥977.9M
Operating cash flow¥918M
Cash conversion (operating CF ÷ operating income)
62.5%
Cash vs. profit gap
-¥59.9M(純利益の -6.1%)
Shareholder payments — dividends
of net income 31.7% · of FCF 42.1%
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
23.4%

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

Five-year trend

Operating cash flow¥918M
FY ending Sep 2021: ¥605.5M¥605.5MFY ending Sep 2022: ¥331.7M¥331.7MFY ending Sep 2023: ¥32.2M¥32.2MFY ending Sep 2024: ¥832.1M¥832.1MFY ending Sep 2025: ¥918M¥918MFY21FY22FY23FY24FY25
Free cash flow¥736.7M
FY ending Sep 2021: ¥550M¥550MFY ending Sep 2022: ¥204.9M¥204.9MFY ending Sep 2023: -¥47.5M-¥47.5MFY ending Sep 2024: ¥621.5M¥621.5MFY ending Sep 2025: ¥736.7M¥736.7MFY21FY22FY23FY24FY25
Net income¥977.9M
FY ending Sep 2021: ¥207.6M¥207.6MFY ending Sep 2022: ¥511.9M¥511.9MFY ending Sep 2023: ¥475.4M¥475.4MFY ending Sep 2024: ¥774M¥774MFY ending Sep 2025: ¥977.9M¥977.9MFY21FY22FY23FY24FY25

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77期(2024/10/01-2025/09/30)

    ID S100XAKV2025-12-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(2023/10/01-2024/09/30)

    ID S100UYH72024-12-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(2022/10/01-2023/09/30)

    ID S100SHY02023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(令和3年10月1日-令和4年9月30日)

    ID S100PTDU2022-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(令和2年10月1日-令和3年9月30日)

    ID S100N2O22021-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(令和1年10月1日-令和2年9月30日)

    ID S100KE122020-12-22Open

Extracted from XBRL: 51 / 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.