StepSTEP CO.,LTD.9795東証プライムサービス業FY ending Sep 2025, non-consolidated, J-GAAP

What does Step do with its cash?

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

Operating cash flow
¥3.38B
Capex
¥286.5M
of revenue 1.8%
Free cash flow
¥3.1B
Returned to shareholders
¥1.73B
of net income: 64%
Dividend per share
¥85
Payout ratio (reported)
49.9%

Cash flow ratios

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

Net income¥2.69B
Operating cash flow¥3.38B
Cash conversion (operating CF ÷ operating income)
89.5%
Cash vs. profit gap
¥693.3M(純利益の 25.8%)
Shareholder returns
of net income 64.4% · of FCF 56.0%
Shareholder payments — dividends
of net income 47.1% · of FCF 40.9%
CapEx intensity (capex ÷ revenue)
1.8%
Investing CF relative to operating CF
94.4%

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

Five-year trend

Operating cash flow¥3.38B
FY ending Sep 2021: ¥3.72B¥3.72BFY ending Sep 2022: ¥3.06B¥3.06BFY ending Sep 2023: ¥2.85B¥2.85BFY ending Sep 2024: ¥3.38B¥3.38BFY ending Sep 2025: ¥3.38B¥3.38BFY21FY22FY23FY24FY25
Free cash flow¥3.1B
FY ending Sep 2021: ¥3.41B¥3.41BFY ending Sep 2022: ¥2.71B¥2.71BFY ending Sep 2023: ¥2.38B¥2.38BFY ending Sep 2024: ¥3.07B¥3.07BFY ending Sep 2025: ¥3.1B¥3.1BFY21FY22FY23FY24FY25
Net income¥2.69B
FY ending Sep 2021: ¥2.47B¥2.47BFY ending Sep 2022: ¥2.56B¥2.56BFY ending Sep 2023: ¥2.41B¥2.41BFY ending Sep 2024: ¥2.51B¥2.51BFY ending Sep 2025: ¥2.69B¥2.69BFY21FY22FY23FY24FY25

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47期(2024/10/01-2025/09/30)

    ID S100X9C62025-12-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(2023/10/01-2024/09/30)

    ID S100UY5A2024-12-16Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(2022/10/01-2023/09/30)

    ID S100SH882023-12-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(令和3年10月1日-令和4年9月30日)

    ID S100PSW12022-12-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(令和2年10月1日-令和3年9月30日)

    ID S100N37U2021-12-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和1年10月1日-令和2年9月30日)

    ID S100KCTA2020-12-14Open

Extracted from XBRL: 46 / 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.