ManiMANI, INC.7730東証プライム精密機器FY ending Aug 2025, consolidated, J-GAAP

What does Mani do with its cash?

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

Operating cash flow
¥7.02B
Capex
¥6.67B
of revenue 22.3%
Free cash flow
¥347M
Returned to shareholders
¥3.84B
of net income: 83%
Dividend per share
¥39
Payout ratio (reported)
79.8%

Cash flow ratios

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

Net income¥4.64B
Operating cash flow¥7.02B
Cash conversion (operating CF ÷ operating income)
85.6%
Cash vs. profit gap
¥2.37B(純利益の 51.1%)
Shareholder payments — dividends
of net income 82.7% · of FCF 1106.6%
CapEx intensity (capex ÷ revenue)
22.3%
Investing CF relative to operating CF
102.0%

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

Five-year trend

Operating cash flow¥7.02B
FY ending Aug 2021: ¥6.38B¥6.38BFY ending Aug 2022: ¥6.56B¥6.56BFY ending Aug 2023: ¥8.03B¥8.03BFY ending Aug 2024: ¥7.81B¥7.81BFY ending Aug 2025: ¥7.02B¥7.02BFY21FY22FY23FY24FY25
Free cash flow¥347M
FY ending Aug 2021: ¥2.52B¥2.52BFY ending Aug 2022: ¥4.62B¥4.62BFY ending Aug 2023: ¥4.31B¥4.31BFY ending Aug 2024: ¥129M¥129MFY ending Aug 2025: ¥347M¥347MFY21FY22FY23FY24FY25
Net income¥4.64B
FY ending Aug 2021: ¥4.29B¥4.29BFY ending Aug 2022: ¥5.29B¥5.29BFY ending Aug 2023: ¥5.95B¥5.95BFY ending Aug 2024: ¥6.29B¥6.29BFY ending Aug 2025: ¥4.64B¥4.64BFY21FY22FY23FY24FY25

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66期(2024/09/01-2025/08/31)

    ID S100X59Q2025-11-18Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第65期(2023/09/01-2024/08/31)

    ID S100UVZO2024-12-03Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2022/09/01-2023/08/31)

    ID S100SC8R2023-11-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(令和3年9月1日-令和4年8月31日)

    ID S100PO972022-11-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第62期(令和2年9月1日-令和3年8月31日)

    ID S100N41Z2021-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(令和1年9月1日-令和2年8月31日)

    ID S100K94D2020-11-26Open

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.