Medius HoldingsMEDIUS HOLDINGS Co.,Ltd.3154東証プライム卸売業FY ending Jun 2025, consolidated, J-GAAP

What does Medius Holdings do with its cash?

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

Operating cash flow
¥7.01B
Capex
¥2.07B
of revenue 0.7%
Free cash flow
¥4.95B
Returned to shareholders
¥464.9M
of net income: 34%
Dividend per share
¥20
Payout ratio (reported)
93.6%

Cash flow ratios

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

Net income¥1.38B
Operating cash flow¥7.01B
Cash conversion (operating CF ÷ operating income)
373.8%
Cash vs. profit gap
¥5.64B(純利益の 409.8%)
Shareholder payments — dividends
of net income 33.8% · of FCF 9.4%
CapEx intensity (capex ÷ revenue)
0.7%
Investing CF relative to operating CF
35.7%

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

Five-year trend

Operating cash flow¥7.01B
FY ending Jun 2021: ¥6.85B¥6.85BFY ending Jun 2022: -¥3.9B-¥3.9BFY ending Jun 2023: ¥1.22B¥1.22BFY ending Jun 2024: ¥1.92B¥1.92BFY ending Jun 2025: ¥7.01B¥7.01BFY21FY22FY23FY24FY25
Free cash flow¥4.95B
FY ending Jun 2021: ¥2.93B¥2.93BFY ending Jun 2022: -¥8.49B-¥8.49BFY ending Jun 2023: ¥301.1M¥301.1MFY ending Jun 2024: ¥261.2M¥261.2MFY ending Jun 2025: ¥4.95B¥4.95BFY21FY22FY23FY24FY25
Net income¥1.38B
FY ending Jun 2021: ¥2.07B¥2.07BFY ending Jun 2022: ¥1.87B¥1.87BFY ending Jun 2023: ¥1.5B¥1.5BFY ending Jun 2024: ¥1.12B¥1.12BFY ending Jun 2025: ¥1.38B¥1.38BFY21FY22FY23FY24FY25

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16期(2024/07/01-2025/06/30)

    ID S100WQP52025-09-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2023/07/01-2024/06/30)

    ID S100UFQT2024-09-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(2022/07/01-2023/06/30)

    ID S100RXO42023-09-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和3年7月1日-令和4年6月30日)

    ID S100P9B62022-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(令和2年7月1日-令和3年6月30日)

    ID S100MIHH2021-09-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(令和1年7月1日-令和2年6月30日)

    ID S100JS7R2020-09-29Open

Extracted from XBRL: 52 / 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.