D&M CompanyD&M COMPANY CO.,LTD189A東証グロースその他金融業FY ending May 2026, consolidated, J-GAAP

What does D&M Company do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥804.1M
Capex
¥219.3M
of revenue 13.5%
Free cash flow
-¥1.02B
Returned to shareholders
¥45.2M
of net income: 20%
Dividend per share
¥20
Payout ratio (reported)
25.3%

Cash flow ratios

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

Net income¥221.9M
Operating cash flow-¥804.1M
Cash conversion (operating CF ÷ operating income)
-295.2%
Cash vs. profit gap
-¥1.03B(純利益の -462.4%)
Shareholder payments — dividends
of net income 20.4%
CapEx intensity (capex ÷ revenue)
13.5%

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

Five-year trend

Operating cash flow-¥804.1M
FY ending May 2023: -¥2.19B-¥2.19BFY ending May 2024: -¥782.7M-¥782.7MFY ending May 2025: -¥69.8M-¥69.8MFY ending May 2026: -¥804.1M-¥804.1MFY23FY24FY25FY26
Free cash flow-¥1.02B
FY ending May 2023: -¥2.21B-¥2.21BFY ending May 2024: -¥785M-¥785MFY ending May 2025: -¥102.3M-¥102.3MFY ending May 2026: -¥1.02B-¥1.02BFY23FY24FY25FY26
Net income¥221.9M
FY ending May 2023: ¥171.7M¥171.7MFY ending May 2024: ¥177.4M¥177.4MFY ending May 2025: ¥220.7M¥220.7MFY ending May 2026: ¥221.9M¥221.9MFY23FY24FY25FY26

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2025/06/01-2026/05/31)

    ID S100YZ572026-08-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2024/06/01-2025/05/31)

    ID S100WKS02025-08-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2023/06/01-2024/05/31)

    ID S100UA022024-08-26Open

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.