First BrothersFirst Brothers Co., Ltd.3454東証スタンダード不動産業FY ending Nov 2025, consolidated, J-GAAP

What does First Brothers do with its cash?

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

Operating cash flow
¥7.42B
Capex
¥3.59B
of revenue 18.8%
Free cash flow
¥3.83B
Returned to shareholders
¥476.8M
of net income: 27%
Dividend per share
¥35
Payout ratio (reported)
26.8%

Cash flow ratios

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

Net income¥1.75B
Operating cash flow¥7.42B
Cash conversion (operating CF ÷ operating income)
140.1%
Cash vs. profit gap
¥5.67B(純利益の 324.0%)
Shareholder payments — dividends
of net income 27.2% · of FCF 12.4%
CapEx intensity (capex ÷ revenue)
18.8%
Investing CF relative to operating CF
41.5%

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

Five-year trend

Operating cash flow¥7.42B
FY ending Nov 2021: ¥301.2M¥301.2MFY ending Nov 2022: -¥4.57B-¥4.57BFY ending Nov 2023: ¥3.21B¥3.21BFY ending Nov 2024: ¥3.5B¥3.5BFY ending Nov 2025: ¥7.42B¥7.42BFY21FY22FY23FY24FY25
Free cash flow¥3.83B
FY ending Nov 2021: ¥292.2M¥292.2MFY ending Nov 2022: -¥7.13B-¥7.13BFY ending Nov 2023: ¥1.24B¥1.24BFY ending Nov 2024: -¥1.31B-¥1.31BFY ending Nov 2025: ¥3.83B¥3.83BFY21FY22FY23FY24FY25
Net income¥1.75B
FY ending Nov 2021: ¥2.8B¥2.8BFY ending Nov 2022: ¥1.18B¥1.18BFY ending Nov 2023: ¥3.19B¥3.19BFY ending Nov 2024: ¥1.42B¥1.42BFY ending Nov 2025: ¥1.75B¥1.75BFY21FY22FY23FY24FY25

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22期(2024/12/01-2025/11/30)

    ID S100XMR52026-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2023/12/01-2024/11/30)

    ID S100V9VB2025-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2022/12/01-2023/11/30)

    ID S100SYIG2024-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2021/12/01-2022/11/30)

    ID S100QA8Q2023-02-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(令和2年12月1日-令和3年11月30日)

    ID S100NKHH2022-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和1年12月1日-令和2年11月30日)

    ID S100KV1E2021-02-25Open

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.