Mercuria HoldingsMercuria Holdings Co., Ltd.7347東証プライム証券、商品先物取引業FY ending Dec 2025, consolidated, J-GAAP

What does Mercuria Holdings do with its cash?

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

Operating cash flow
¥2.38B
Capex
¥1.1M
of revenue 0.0%
Free cash flow
¥2.38B
Returned to shareholders
¥436.6M
of net income: 26%
Dividend per share
¥22
Payout ratio (reported)
22.2%

Cash flow ratios

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

Net income¥1.68B
Operating cash flow¥2.38B
Cash conversion (operating CF ÷ operating income)
94.7%
Cash vs. profit gap
¥698.3M(純利益の 41.5%)
Shareholder payments — dividends
of net income 25.9% · of FCF 18.3%
CapEx intensity (capex ÷ revenue)
0.0%
Investing CF relative to operating CF
24.7%

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

Five-year trend

Operating cash flow¥2.38B
FY ending Dec 2021: ¥178.6M¥178.6MFY ending Dec 2022: -¥349.4M-¥349.4MFY ending Dec 2023: ¥1.24B¥1.24BFY ending Dec 2024: ¥655.6M¥655.6MFY ending Dec 2025: ¥2.38B¥2.38BFY21FY22FY23FY24FY25
Free cash flow¥2.38B
FY ending Dec 2021: ¥145.3M¥145.3MFY ending Dec 2022: -¥373.3M-¥373.3MFY ending Dec 2023: ¥1.19B¥1.19BFY ending Dec 2024: ¥653M¥653MFY ending Dec 2025: ¥2.38B¥2.38BFY21FY22FY23FY24FY25
Net income¥1.68B
FY ending Dec 2021: ¥1.3B¥1.3BFY ending Dec 2022: ¥1.56B¥1.56BFY ending Dec 2023: ¥1.06B¥1.06BFY ending Dec 2024: ¥505.7M¥505.7MFY ending Dec 2025: ¥1.68B¥1.68BFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第5期(2025/01/01-2025/12/31)

    ID S100XQHE2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第4期(2024/01/01-2024/12/31)

    ID S100VDWG2025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第3期(2023/01/01-2023/12/31)

    ID S100T34I2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第2期(2022/01/01-2022/12/31)

    ID S100QGTT2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第1期(令和3年1月1日-令和3年12月31日)

    ID S100NRD22022-03-29Open

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.