MBKMBK Co.,Ltd.3121東証スタンダードサービス業FY ending Oct 2025, consolidated, J-GAAP

What does MBK do with its cash?

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

Operating cash flow
¥2.36B
Capex
¥945.8M
of revenue 28.0%
Free cash flow
¥1.41B
Returned to shareholders
¥205.5M
Dividend per share
¥2

Cash flow ratios

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

Net income-¥85.8M
Operating cash flow¥2.36B
Cash conversion (operating CF ÷ operating income)
826.5%
Cash vs. profit gap
¥2.44B
Shareholder returns
· of FCF 14.6%
Shareholder payments — dividends
· of FCF 4.2%
CapEx intensity (capex ÷ revenue)
28.0%
Investing CF relative to operating CF
55.3%

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

Five-year trend

Operating cash flow¥2.36B
FY ending Mar 2023: ¥2.9B¥2.9BFY ending Oct 2023: -¥241.9M-¥241.9MFY ending Oct 2024: ¥3.14B¥3.14BFY ending Oct 2025: ¥2.36B¥2.36BFY23FY23FY24FY25
Free cash flow¥1.41B
FY ending Mar 2023: ¥935.5M¥935.5MFY ending Oct 2023: -¥5.05B-¥5.05BFY ending Oct 2024: -¥2.32B-¥2.32BFY ending Oct 2025: ¥1.41B¥1.41BFY23FY23FY24FY25
Net income-¥85.8M
FY ending Mar 2023: -¥66.1M-¥66.1MFY ending Oct 2023: ¥98.5M¥98.5MFY ending Oct 2024: ¥182.4M¥182.4MFY ending Oct 2025: -¥85.8M-¥85.8MFY23FY23FY24FY25

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 (3)
  • EDINET (FSA Japan)

    訂正有価証券報告書-第102期(2024/11/01-2025/10/31)

    ID S100YF2P2026-06-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第101期(2023/11/01-2024/10/31)

    ID S100V5TT2025-01-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第100期(2023/04/01-2023/10/31)

    ID S100SP4V2024-01-31Open

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.