Early AGEEARLY AGE CO., Ltd.3248東証スタンダード不動産業FY ending Oct 2025, consolidated, J-GAAP

What does Early AGE do with its cash?

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

Operating cash flow
¥449.1M
Capex
¥1.7B
of revenue 51.6%
Free cash flow
-¥1.25B
Returned to shareholders
¥114.4M
of net income: 41%
Dividend per share
¥36
Payout ratio (reported)
40.9%

Cash flow ratios

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

Net income¥280.1M
Operating cash flow¥449.1M
Cash conversion (operating CF ÷ operating income)
88.7%
Cash vs. profit gap
¥169M(純利益の 60.3%)
Shareholder returns
of net income 40.8%
Shareholder payments — dividends
of net income 40.8%
CapEx intensity (capex ÷ revenue)
51.6%
Investing CF relative to operating CF
377.5%

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

Five-year trend

Operating cash flow¥449.1M
FY ending Oct 2021: ¥375.2M¥375.2MFY ending Oct 2022: ¥1.17B¥1.17BFY ending Oct 2023: ¥840.2M¥840.2MFY ending Oct 2024: ¥2.09B¥2.09BFY ending Oct 2025: ¥449.1M¥449.1MFY21FY22FY23FY24FY25
Free cash flow-¥1.25B
FY ending Oct 2021: -¥939.6M-¥939.6MFY ending Oct 2022: ¥719.4M¥719.4MFY ending Oct 2023: -¥126.3M-¥126.3MFY ending Oct 2024: ¥841.9M¥841.9MFY ending Oct 2025: -¥1.25B-¥1.25BFY21FY22FY23FY24FY25
Net income¥280.1M
FY ending Oct 2021: ¥258.5M¥258.5MFY ending Oct 2022: ¥375.6M¥375.6MFY ending Oct 2023: ¥327M¥327MFY ending Oct 2024: ¥529.8M¥529.8MFY ending Oct 2025: ¥280.1M¥280.1MFY21FY22FY23FY24FY25

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39期(2024/11/01-2025/10/31)

    ID S100XH8O2026-01-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2023/11/01-2024/10/31)

    ID S100V4SM2025-01-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(2022/11/01-2023/10/31)

    ID S100SNVK2024-01-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(2021/11/01-2022/10/31)

    ID S100Q09L2023-01-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和2年11月1日-令和3年10月31日)

    ID S100NA0Y2022-01-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(令和1年11月1日-令和2年10月31日)

    ID S100KKUT2021-01-26Open

Extracted from XBRL: 47 / 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.