Maruhachi Warehouse CompanyMaruhachi Warehouse Company , Limited9313東証スタンダード倉庫・運輸関連FY ending Nov 2025, consolidated, J-GAAP

What does Maruhachi Warehouse Company do with its cash?

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

Operating cash flow
¥345M
Capex
¥2.87B
of revenue 58.1%
Free cash flow
-¥2.52B
Returned to shareholders
¥118.3M
of net income: 38%
Dividend per share
¥24
Payout ratio (reported)
62.2%

Cash flow ratios

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

Net income¥311M
Operating cash flow¥345M
Cash conversion (operating CF ÷ operating income)
69.4%
Cash vs. profit gap
¥34M(純利益の 10.9%)
Shareholder payments — dividends
of net income 38.0%
CapEx intensity (capex ÷ revenue)
58.1%
Investing CF relative to operating CF
824.8%

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

Five-year trend

Operating cash flow¥345M
FY ending Nov 2021: ¥730.4M¥730.4MFY ending Nov 2022: ¥1.03B¥1.03BFY ending Nov 2023: ¥1.15B¥1.15BFY ending Nov 2024: ¥849.8M¥849.8MFY ending Nov 2025: ¥345M¥345MFY21FY22FY23FY24FY25
Free cash flow-¥2.52B
FY ending Nov 2021: -¥1.27B-¥1.27BFY ending Nov 2022: ¥388.8M¥388.8MFY ending Nov 2023: ¥934M¥934MFY ending Nov 2024: ¥786.2M¥786.2MFY ending Nov 2025: -¥2.52B-¥2.52BFY21FY22FY23FY24FY25
Net income¥311M
FY ending Nov 2021: ¥506.5M¥506.5MFY ending Nov 2022: ¥360.4M¥360.4MFY ending Nov 2023: ¥412.2M¥412.2MFY ending Nov 2024: ¥901.8M¥901.8MFY ending Nov 2025: ¥311M¥311MFY21FY22FY23FY24FY25

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130期(2024/12/01-2025/11/30)

    ID S100XN1B2026-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第129期(2023/12/01-2024/11/30)

    ID S100V9VD2025-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第128期(2022/12/01-2023/11/30)

    ID S100SYHH2024-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第127期(2021/12/01-2022/11/30)

    ID S100QA0T2023-02-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第126期(令和2年12月1日-令和3年11月30日)

    ID S100NKJO2022-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第125期(令和1年12月1日-令和2年11月30日)

    ID S100KVD42021-02-25Open

Extracted from XBRL: 50 / 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.