ShoeiSHOEI CO., LTD.7839東証プライムその他製品FY ending Sep 2025, consolidated, J-GAAP

What does Shoei do with its cash?

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

Operating cash flow
¥9.76B
Capex
¥1.37B
of revenue 4.2%
Free cash flow
¥8.38B
Returned to shareholders
¥3.68B
of net income: 58%
Dividend per share
¥60
Payout ratio (reported)
63.8%

Cash flow ratios

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

Net income¥6.32B
Operating cash flow¥9.76B
Cash conversion (operating CF ÷ operating income)
109.6%
Cash vs. profit gap
¥3.44B(純利益の 54.4%)
Shareholder payments — dividends
of net income 58.2% · of FCF 43.8%
CapEx intensity (capex ÷ revenue)
4.2%
Investing CF relative to operating CF
14.3%

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

Five-year trend

Operating cash flow¥9.76B
FY ending Sep 2021: ¥5.22B¥5.22BFY ending Sep 2022: ¥6.03B¥6.03BFY ending Sep 2023: ¥6.35B¥6.35BFY ending Sep 2024: ¥9.72B¥9.72BFY ending Sep 2025: ¥9.76B¥9.76BFY21FY22FY23FY24FY25
Free cash flow¥8.38B
FY ending Sep 2021: ¥3.98B¥3.98BFY ending Sep 2022: ¥4.32B¥4.32BFY ending Sep 2023: ¥4.06B¥4.06BFY ending Sep 2024: ¥6.49B¥6.49BFY ending Sep 2025: ¥8.38B¥8.38BFY21FY22FY23FY24FY25
Net income¥6.32B
FY ending Sep 2021: ¥4.41B¥4.41BFY ending Sep 2022: ¥6.02B¥6.02BFY ending Sep 2023: ¥7.07B¥7.07BFY ending Sep 2024: ¥7.38B¥7.38BFY ending Sep 2025: ¥6.32B¥6.32BFY21FY22FY23FY24FY25

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69期(2024/10/01-2025/09/30)

    ID S100XC552025-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第68期(2023/10/01-2024/09/30)

    ID S100V0SV2024-12-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第67期(2022/10/01-2023/09/30)

    ID S100SLXB2024-01-12Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(令和3年10月1日-令和4年9月30日)

    ID S100PVNI2022-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(令和2年10月1日-令和3年9月30日)

    ID S100N4SO2021-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(令和1年10月1日-令和2年9月30日)

    ID S100KG3X2020-12-25Open

Extracted from XBRL: 47 / 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.