AHC GroupAHC GROUP INC.7083東証グロースサービス業FY ending Nov 2025, consolidated, J-GAAP

What does AHC Group do with its cash?

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

Operating cash flow
¥192.5M
Capex
¥281.3M
of revenue 4.2%
Free cash flow
-¥88.8M
Returned to shareholders
¥53.2M
of net income: 5224%
Dividend per share
¥12
Payout ratio (reported)
119.2%

Cash flow ratios

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

Net income¥1M
Operating cash flow¥192.5M
Cash conversion (operating CF ÷ operating income)
176.7%
Cash vs. profit gap
¥191.5M(純利益の 18813.2%)
Shareholder returns
of net income 5223.7%
Shareholder payments — dividends
of net income 2036.9%
CapEx intensity (capex ÷ revenue)
4.2%
Investing CF relative to operating CF
205.5%

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

Five-year trend

Operating cash flow¥192.5M
FY ending Nov 2021: -¥12.3M-¥12.3MFY ending Nov 2022: -¥102.7M-¥102.7MFY ending Nov 2023: ¥98M¥98MFY ending Nov 2024: ¥439.5M¥439.5MFY ending Nov 2025: ¥192.5M¥192.5MFY21FY22FY23FY24FY25
Free cash flow-¥88.8M
FY ending Nov 2021: -¥906.1M-¥906.1MFY ending Nov 2022: -¥739.5M-¥739.5MFY ending Nov 2023: -¥266.1M-¥266.1MFY ending Nov 2024: ¥215.4M¥215.4MFY ending Nov 2025: -¥88.8M-¥88.8MFY21FY22FY23FY24FY25
Net income¥1M
FY ending Nov 2021: ¥1.3M¥1.3MFY ending Nov 2022: -¥253.9M-¥253.9MFY ending Nov 2023: ¥67.9M¥67.9MFY ending Nov 2024: ¥98.3M¥98.3MFY ending Nov 2025: ¥1M¥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16期(2024/12/01-2025/11/30)

    ID S100XMZ12026-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2023/12/01-2024/11/30)

    ID S100VBH52025-02-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第14期(2022/12/01-2023/11/30)

    ID S100UJBT2024-10-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2021/12/01-2022/11/30)

    ID S100QAPW2023-02-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第12期(令和2年12月1日-令和3年11月30日)

    ID S100PFBN2022-10-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和1年12月1日-令和2年11月30日)

    ID S100KVR12021-02-26Open

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.