mbsmbs,inc.1401東証グロース建設業FY ending May 2026, non-consolidated, J-GAAP

What does mbs do with its cash?

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

Operating cash flow
¥723.6M
Capex
¥20.9M
of revenue 0.4%
Free cash flow
¥702.6M
Returned to shareholders
¥361.8M
of net income: 64%
Dividend per share
¥15
Payout ratio (reported)
18.5%

Cash flow ratios

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

Net income¥566.9M
Operating cash flow¥723.6M
Cash conversion (operating CF ÷ operating income)
100.2%
Cash vs. profit gap
¥156.7M(純利益の 27.6%)
Shareholder returns
of net income 63.8% · of FCF 51.5%
Shareholder payments — dividends
of net income 16.4% · of FCF 13.2%
CapEx intensity (capex ÷ revenue)
0.4%
Investing CF relative to operating CF
31.6%

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

Five-year trend

Operating cash flow¥723.6M
FY ending May 2022: ¥233.1M¥233.1MFY ending May 2023: ¥54M¥54MFY ending May 2024: ¥547.6M¥547.6MFY ending May 2025: ¥567.9M¥567.9MFY ending May 2026: ¥723.6M¥723.6MFY22FY23FY24FY25FY26
Free cash flow¥702.6M
FY ending May 2022: ¥165.6M¥165.6MFY ending May 2023: ¥31.8M¥31.8MFY ending May 2024: ¥476.9M¥476.9MFY ending May 2025: ¥467.1M¥467.1MFY ending May 2026: ¥702.6M¥702.6MFY22FY23FY24FY25FY26
Net income¥566.9M
FY ending May 2022: ¥326M¥326MFY ending May 2023: ¥322.7M¥322.7MFY ending May 2024: ¥403.9M¥403.9MFY ending May 2025: ¥472.3M¥472.3MFY ending May 2026: ¥566.9M¥566.9MFY22FY23FY24FY25FY26

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29期(2025/06/01-2026/05/31)

    ID S100YYQB2026-08-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第28期(2024/06/01-2025/05/31)

    ID S100WUBZ2025-10-09Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2023/06/01-2024/05/31)

    ID S100UA2Q2024-08-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/06/01-2023/05/31)

    ID S100RRRN2023-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和3年6月1日-令和4年5月31日)

    ID S100P3Q12022-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和2年6月1日-令和3年5月31日)

    ID S100MCUA2021-08-30Open

Extracted from XBRL: 46 / 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.