Hotel NEW GrandHOTEL NEW GRAND CO.,LTD9720東証スタンダードサービス業FY ending Nov 2025, non-consolidated, J-GAAP

What does Hotel NEW Grand do with its cash?

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

Operating cash flow
¥682.4M
Capex
¥505.1M
of revenue 7.7%
Free cash flow
¥177.3M
Returned to shareholders
¥29.4M
of net income: 15%
Dividend per share
¥25
Payout ratio (reported)
14.7%

Cash flow ratios

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

Net income¥201.4M
Operating cash flow¥682.4M
Cash conversion (operating CF ÷ operating income)
224.8%
Cash vs. profit gap
¥481.1M(純利益の 238.9%)
Shareholder returns
of net income 14.6% · of FCF 16.6%
Shareholder payments — dividends
of net income 14.5% · of FCF 16.5%
CapEx intensity (capex ÷ revenue)
7.7%
Investing CF relative to operating CF
74.1%

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

Five-year trend

Operating cash flow¥682.4M
FY ending Nov 2021: -¥35.2M-¥35.2MFY ending Nov 2022: ¥2.8M¥2.8MFY ending Nov 2023: ¥609.3M¥609.3MFY ending Nov 2024: ¥390.5M¥390.5MFY ending Nov 2025: ¥682.4M¥682.4MFY21FY22FY23FY24FY25
Free cash flow¥177.3M
FY ending Nov 2021: -¥66.9M-¥66.9MFY ending Nov 2022: -¥291.6M-¥291.6MFY ending Nov 2023: ¥445.3M¥445.3MFY ending Nov 2024: -¥581.2M-¥581.2MFY ending Nov 2025: ¥177.3M¥177.3MFY21FY22FY23FY24FY25
Net income¥201.4M
FY ending Nov 2021: ¥1.32B¥1.32BFY ending Nov 2022: -¥349.2M-¥349.2MFY ending Nov 2023: ¥393.4M¥393.4MFY ending Nov 2024: ¥303.4M¥303.4MFY ending Nov 2025: ¥201.4M¥201.4MFY21FY22FY23FY24FY25

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148期(2024/12/01-2025/11/30)

    ID S100XMSL2026-02-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第147期(2023/12/01-2024/11/30)

    ID S100WYRN2025-11-11Open
  • EDINET (FSA Japan)

    有価証券報告書-第146期(2022/12/01-2023/11/30)

    ID S100SXSD2024-02-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第145期(2021/12/01-2022/11/30)

    ID S100Q9X42023-02-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第144期(令和2年12月1日-令和3年11月30日)

    ID S100NJY62022-02-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第143期(令和1年12月1日-令和2年11月30日)

    ID S100KV0O2021-02-25Open

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.