Maeda KosenMAEDA KOSEN CO., LTD.7821東証プライムその他製品FY ending Jun 2026, consolidated, J-GAAP

What does Maeda Kosen do with its cash?

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

Operating cash flow
¥10.9B
Capex
¥4.98B
of revenue 7.0%
Free cash flow
¥5.96B
Returned to shareholders
¥2.82B
of net income: 29%
Dividend per share
¥30
Payout ratio (reported)
46.3%

Cash flow ratios

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

Net income¥9.57B
Operating cash flow¥10.9B
Cash conversion (operating CF ÷ operating income)
91.0%
Cash vs. profit gap
¥1.37B(純利益の 14.4%)
Shareholder returns
of net income 29.4% · of FCF 47.2%
Shareholder payments — dividends
of net income 19.6% · of FCF 31.5%
CapEx intensity (capex ÷ revenue)
7.0%
Investing CF relative to operating CF
33.7%

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

Five-year trend

Operating cash flow¥10.9B
FY ending Jun 2022: ¥1.68B¥1.68BFY ending Jun 2023: ¥8.13B¥8.13BFY ending Jun 2024: ¥12B¥12BFY ending Jun 2025: ¥13.4B¥13.4BFY ending Jun 2026: ¥10.9B¥10.9BFY22FY23FY24FY25FY26
Free cash flow¥5.96B
FY ending Jun 2022: -¥1.98B-¥1.98BFY ending Jun 2023: ¥3.59B¥3.59BFY ending Jun 2024: ¥9.1B¥9.1BFY ending Jun 2025: ¥11.2B¥11.2BFY ending Jun 2026: ¥5.96B¥5.96BFY22FY23FY24FY25FY26
Net income¥9.57B
FY ending Jun 2022: ¥3.48B¥3.48BFY ending Jun 2023: ¥5.26B¥5.26BFY ending Jun 2024: ¥7.98B¥7.98BFY ending Jun 2025: ¥9.49B¥9.49BFY ending Jun 2026: ¥9.57B¥9.57BFY22FY23FY24FY25FY26

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第54期(2025/07/01-2026/06/30)

    ID S100Z2XO2026-09-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(2024/07/01-2025/06/30)

    ID S100WQAH2025-09-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(2023/07/01-2024/06/30)

    ID S100UFNL2024-09-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(2022/07/01-2023/06/30)

    ID S100RXDJ2023-09-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(令和3年9月21日-令和4年6月30日)

    ID S100P8UG2022-09-28Open

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.