MerfMERF Inc.3168東証スタンダード卸売業FY ending Aug 2025, consolidated, J-GAAP

What does Merf do with its cash?

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

Operating cash flow
¥2.32B
Capex
¥768.4M
of revenue 0.9%
Free cash flow
¥1.55B
Returned to shareholders
¥282.5M
Dividend per share
¥20

Cash flow ratios

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

Net income-¥203.1M
Operating cash flow¥2.32B
Cash conversion (operating CF ÷ operating income)
1983.8%
Cash vs. profit gap
¥2.53B
Shareholder payments — dividends
· of FCF 18.2%
CapEx intensity (capex ÷ revenue)
0.9%
Investing CF relative to operating CF
85.3%

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

Five-year trend

Operating cash flow¥2.32B
FY ending Aug 2021: -¥3.9B-¥3.9BFY ending Aug 2022: -¥2.07B-¥2.07BFY ending Aug 2023: ¥1.6B¥1.6BFY ending Aug 2024: ¥828M¥828MFY ending Aug 2025: ¥2.32B¥2.32BFY21FY22FY23FY24FY25
Free cash flow¥1.55B
FY ending Aug 2021: -¥4.11B-¥4.11BFY ending Aug 2022: -¥2.3B-¥2.3BFY ending Aug 2023: ¥1.25B¥1.25BFY ending Aug 2024: ¥540M¥540MFY ending Aug 2025: ¥1.55B¥1.55BFY21FY22FY23FY24FY25
Net income-¥203.1M
FY ending Aug 2021: ¥1.35B¥1.35BFY ending Aug 2022: ¥547.1M¥547.1MFY ending Aug 2023: ¥170.3M¥170.3MFY ending Aug 2024: ¥532.5M¥532.5MFY ending Aug 2025: -¥203.1M-¥203.1MFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第40期(2024/09/01-2025/08/31)

    ID S100YQFO2026-07-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2023/09/01-2024/08/31)

    ID S100UTRL2024-11-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2022/09/01-2023/08/31)

    ID S100SBRL2023-11-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和3年9月1日-令和4年8月31日)

    ID S100POMC2022-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和2年9月1日-令和3年8月31日)

    ID S100MX842021-11-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(令和1年9月1日-令和2年8月31日)

    ID S100K8TS2020-11-26Open

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.