Maruyama MFG.MARUYAMA MFG.CO.,INC.6316東証スタンダード機械FY ending Sep 2025, consolidated, J-GAAP

What does Maruyama MFG. do with its cash?

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

Operating cash flow
¥1.87B
Capex
¥1.88B
of revenue 4.6%
Free cash flow
-¥7M
Returned to shareholders
¥692M
of net income: 93%
Dividend per share
¥80
Payout ratio (reported)
76.1%

Cash flow ratios

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

Net income¥743M
Operating cash flow¥1.87B
Cash conversion (operating CF ÷ operating income)
173.2%
Cash vs. profit gap
¥1.13B(純利益の 151.8%)
Shareholder returns
of net income 93.1%
Shareholder payments — dividends
of net income 41.6%
CapEx intensity (capex ÷ revenue)
4.6%
Investing CF relative to operating CF
105.5%

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

Five-year trend

Operating cash flow¥1.87B
FY ending Sep 2021: ¥1.93B¥1.93BFY ending Sep 2022: ¥2.42B¥2.42BFY ending Sep 2023: -¥284M-¥284MFY ending Sep 2024: ¥214M¥214MFY ending Sep 2025: ¥1.87B¥1.87BFY21FY22FY23FY24FY25
Free cash flow-¥7M
FY ending Sep 2021: ¥865M¥865MFY ending Sep 2022: ¥1.59B¥1.59BFY ending Sep 2023: -¥2.17B-¥2.17BFY ending Sep 2024: -¥1.35B-¥1.35BFY ending Sep 2025: -¥7M-¥7MFY21FY22FY23FY24FY25
Net income¥743M
FY ending Sep 2021: ¥855M¥855MFY ending Sep 2022: ¥1.16B¥1.16BFY ending Sep 2023: ¥1.22B¥1.22BFY ending Sep 2024: ¥597M¥597MFY ending Sep 2025: ¥743M¥743MFY21FY22FY23FY24FY25

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90期(2024/10/01-2025/09/30)

    ID S100XAQD2025-12-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第89期(2023/10/01-2024/09/30)

    ID S100UZ3W2024-12-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第88期(2022/10/01-2023/09/30)

    ID S100SI812023-12-21Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第87期(2021/10/01-2022/09/30)

    ID S100PZJ42023-01-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第86期(令和2年10月1日-令和3年9月30日)

    ID S100N3SY2021-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第85期(令和1年10月1日-令和2年9月30日)

    ID S100KDVV2020-12-22Open

Extracted from XBRL: 54 / Derived from other figures: 2

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.