Silver LifeSILVER LIFE CO., LTD.9262東証スタンダード卸売業FY ending Jul 2025, non-consolidated, J-GAAP

What does Silver Life do with its cash?

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

Operating cash flow
¥1.52B
Capex
¥1B
of revenue 6.7%
Free cash flow
¥515M
Returned to shareholders
¥161.9M
of net income: 23%
Dividend per share
¥16
Payout ratio (reported)
24.8%

Cash flow ratios

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

Net income¥702.6M
Operating cash flow¥1.52B
Cash conversion (operating CF ÷ operating income)
178.7%
Cash vs. profit gap
¥816.8M(純利益の 116.3%)
Shareholder payments — dividends
of net income 23.0% · of FCF 31.4%
CapEx intensity (capex ÷ revenue)
6.7%
Investing CF relative to operating CF
65.8%

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

Five-year trend

Operating cash flow¥1.52B
FY ending Jul 2021: ¥369.4M¥369.4MFY ending Jul 2022: ¥1.21B¥1.21BFY ending Jul 2023: ¥1.2B¥1.2BFY ending Jul 2024: ¥1.32B¥1.32BFY ending Jul 2025: ¥1.52B¥1.52BFY21FY22FY23FY24FY25
Free cash flow¥515M
FY ending Jul 2021: -¥2.33B-¥2.33BFY ending Jul 2022: -¥329.9M-¥329.9MFY ending Jul 2023: ¥242.6M¥242.6MFY ending Jul 2024: ¥152.1M¥152.1MFY ending Jul 2025: ¥515M¥515MFY21FY22FY23FY24FY25
Net income¥702.6M
FY ending Jul 2021: ¥546.1M¥546.1MFY ending Jul 2022: ¥401.9M¥401.9MFY ending Jul 2023: ¥602.6M¥602.6MFY ending Jul 2024: ¥668.1M¥668.1MFY ending Jul 2025: ¥702.6M¥702.6MFY21FY22FY23FY24FY25

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18期(2024/08/01-2025/07/31)

    ID S100WWED2025-10-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/08/01-2024/07/31)

    ID S100UKAO2024-10-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/08/01-2023/07/31)

    ID S100S2862023-10-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和3年8月1日-令和4年7月31日)

    ID S100PDAG2022-10-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年8月1日-令和3年7月31日)

    ID S100MNY52021-10-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和1年8月1日-令和2年7月31日)

    ID S100JZCR2020-10-28Open

Extracted from XBRL: 45 / 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.