M-martM-mart Inc.4380東証グロース情報・通信業FY ending Jan 2026, non-consolidated, J-GAAP

What does M-mart do with its cash?

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

Operating cash flow
¥455.5M
Capex
¥7.4M
of revenue 0.5%
Free cash flow
¥448.1M
Returned to shareholders
¥102.9M
of net income: 24%
Dividend per share
¥25
Payout ratio (reported)
28.9%

Cash flow ratios

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

Net income¥423.1M
Operating cash flow¥455.5M
Cash conversion (operating CF ÷ operating income)
72.0%
Cash vs. profit gap
¥32.3M(純利益の 7.6%)
Shareholder payments — dividends
of net income 24.3% · of FCF 23.0%
CapEx intensity (capex ÷ revenue)
0.5%
Investing CF relative to operating CF
8.2%

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

Five-year trend

Operating cash flow¥455.5M
FY ending Jan 2022: ¥232.6M¥232.6MFY ending Jan 2023: ¥285.3M¥285.3MFY ending Jan 2024: ¥426.3M¥426.3MFY ending Jan 2025: ¥354.6M¥354.6MFY ending Jan 2026: ¥455.5M¥455.5MFY22FY23FY24FY25FY26
Free cash flow¥448.1M
FY ending Jan 2022: ¥232.2M¥232.2MFY ending Jan 2023: ¥277.8M¥277.8MFY ending Jan 2024: ¥422.4M¥422.4MFY ending Jan 2025: ¥353.7M¥353.7MFY ending Jan 2026: ¥448.1M¥448.1MFY22FY23FY24FY25FY26
Net income¥423.1M
FY ending Jan 2022: ¥182.6M¥182.6MFY ending Jan 2023: ¥235M¥235MFY ending Jan 2024: ¥324.9M¥324.9MFY ending Jan 2025: ¥345.9M¥345.9MFY ending Jan 2026: ¥423.1M¥423.1MFY22FY23FY24FY25FY26

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26期(2025/02/01-2026/01/31)

    ID S100Y0DB2026-04-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2024/02/01-2025/01/31)

    ID S100VO4M2025-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2023/02/01-2024/01/31)

    ID S100TB922024-04-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2022/02/01-2023/01/31)

    ID S100QMZO2023-04-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和3年2月1日-令和4年1月31日)

    ID S100NXKL2022-04-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和2年2月1日-令和3年1月31日)

    ID S100L7O02021-04-23Open

Extracted from XBRL: 39 / 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.