MasaruMASARU CORPORATION1795東証スタンダード建設業FY ending Sep 2025, consolidated, J-GAAP

What does Masaru do with its cash?

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

Operating cash flow
¥1.24B
Capex
¥23M
of revenue 0.2%
Free cash flow
¥1.22B
Returned to shareholders
¥110.8M
of net income: 27%
Dividend per share
¥160
Payout ratio (reported)
37.4%

Cash flow ratios

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

Net income¥405.2M
Operating cash flow¥1.24B
Cash conversion (operating CF ÷ operating income)
194.1%
Cash vs. profit gap
¥833.5M(純利益の 205.7%)
Shareholder payments — dividends
of net income 27.3% · of FCF 9.1%
CapEx intensity (capex ÷ revenue)
0.2%
Investing CF relative to operating CF
0.8%

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

Five-year trend

Operating cash flow¥1.24B
FY ending Sep 2021: ¥22.3M¥22.3MFY ending Sep 2022: -¥270.5M-¥270.5MFY ending Sep 2023: ¥230.3M¥230.3MFY ending Sep 2024: ¥422M¥422MFY ending Sep 2025: ¥1.24B¥1.24BFY21FY22FY23FY24FY25
Free cash flow¥1.22B
FY ending Sep 2021: ¥18.5M¥18.5MFY ending Sep 2022: -¥284.1M-¥284.1MFY ending Sep 2023: ¥229.6M¥229.6MFY ending Sep 2024: ¥410.9M¥410.9MFY ending Sep 2025: ¥1.22B¥1.22BFY21FY22FY23FY24FY25
Net income¥405.2M
FY ending Sep 2021: ¥321.7M¥321.7MFY ending Sep 2022: ¥191.4M¥191.4MFY ending Sep 2023: ¥344.8M¥344.8MFY ending Sep 2024: ¥277.4M¥277.4MFY ending Sep 2025: ¥405.2M¥405.2MFY21FY22FY23FY24FY25

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70期(2024/10/01-2025/09/30)

    ID S100XCIB2025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第69期(2023/10/01-2024/09/30)

    ID S100V04X2024-12-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第68期(2022/10/01-2023/09/30)

    ID S100SJCS2023-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第67期(令和3年10月1日-令和4年9月30日)

    ID S100PUSV2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(令和2年10月1日-令和3年9月30日)

    ID S100N4E12021-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(令和1年10月1日-令和2年9月30日)

    ID S100KF9F2020-12-22Open

Extracted from XBRL: 49 / 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.