SmartvalueSmartvalue Co.,Ltd.9417東証スタンダード情報・通信業FY ending Jun 2025, consolidated, J-GAAP

What does Smartvalue do with its cash?

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

Operating cash flow
¥463.9M
Capex
¥1.3B
of revenue 29.8%
Free cash flow
-¥838M
Returned to shareholders
¥62.3M
of net income: 7%
Dividend per share
¥8
Payout ratio (reported)
8.8%

Cash flow ratios

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

Net income¥916.1M
Operating cash flow¥463.9M
Cash vs. profit gap
-¥452.2M(純利益の -49.4%)
Shareholder payments — dividends
of net income 6.8%
CapEx intensity (capex ÷ revenue)
29.8%
Investing CF relative to operating CF
191.9%

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

Five-year trend

Operating cash flow¥463.9M
FY ending Jun 2021: -¥938.3M-¥938.3MFY ending Jun 2022: ¥596.7M¥596.7MFY ending Jun 2023: -¥21.1M-¥21.1MFY ending Jun 2024: ¥26.6M¥26.6MFY ending Jun 2025: ¥463.9M¥463.9MFY21FY22FY23FY24FY25
Free cash flow-¥838M
FY ending Jun 2021: -¥1.25B-¥1.25BFY ending Jun 2022: ¥519.1M¥519.1MFY ending Jun 2023: -¥73.8M-¥73.8MFY ending Jun 2024: -¥693.2M-¥693.2MFY ending Jun 2025: -¥838M-¥838MFY21FY22FY23FY24FY25
Net income¥916.1M
FY ending Jun 2021: -¥1.41B-¥1.41BFY ending Jun 2022: ¥1.1M¥1.1MFY ending Jun 2023: -¥48.5M-¥48.5MFY ending Jun 2024: -¥348.9M-¥348.9MFY ending Jun 2025: ¥916.1M¥916.1MFY21FY22FY23FY24FY25

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78期(2024/07/01-2025/06/30)

    ID S100WQZW2025-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第77期(2023/07/01-2024/06/30)

    ID S100UF4A2024-09-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(2022/07/01-2023/06/30)

    ID S100RWXT2023-09-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(令和3年7月1日-令和4年6月30日)

    ID S100P9UO2022-09-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(令和2年7月1日-令和3年6月30日)

    ID S100MI332021-09-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第73期(令和1年7月1日-令和2年6月30日)

    ID S100KTE92021-02-17Open

Extracted from XBRL: 49 / 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.