Misawa &Misawa & Co.,Ltd.3169東証スタンダード小売業FY ending Jan 2026, non-consolidated, J-GAAP

What does Misawa & do with its cash?

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

Operating cash flow
¥631.2M
Capex
¥521.9M
of revenue 4.3%
Free cash flow
¥109.3M
Returned to shareholders
¥89M
of net income: 71%
Dividend per share
¥8
Payout ratio (reported)
45.3%

Cash flow ratios

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

Net income¥124.8M
Operating cash flow¥631.2M
Cash conversion (operating CF ÷ operating income)
267.8%
Cash vs. profit gap
¥506.3M(純利益の 405.6%)
Shareholder returns
of net income 71.3% · of FCF 81.5%
Shareholder payments — dividends
of net income 45.3% · of FCF 51.7%
CapEx intensity (capex ÷ revenue)
4.3%
Investing CF relative to operating CF
84.6%

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

Five-year trend

Operating cash flow¥631.2M
FY ending Jan 2022: ¥251.3M¥251.3MFY ending Jan 2023: ¥74.8M¥74.8MFY ending Jan 2024: ¥825.1M¥825.1MFY ending Jan 2025: ¥357.9M¥357.9MFY ending Jan 2026: ¥631.2M¥631.2MFY22FY23FY24FY25FY26
Free cash flow¥109.3M
FY ending Jan 2022: ¥143.3M¥143.3MFY ending Jan 2023: -¥159.4M-¥159.4MFY ending Jan 2024: ¥538.9M¥538.9MFY ending Jan 2025: ¥118.9M¥118.9MFY ending Jan 2026: ¥109.3M¥109.3MFY22FY23FY24FY25FY26
Net income¥124.8M
FY ending Jan 2022: ¥692.5M¥692.5MFY ending Jan 2023: ¥341M¥341MFY ending Jan 2024: ¥12.3M¥12.3MFY ending Jan 2025: ¥187.4M¥187.4MFY ending Jan 2026: ¥124.8M¥124.8MFY22FY23FY24FY25FY26

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67期(2025/02/01-2026/01/31)

    ID S100Y0VC2026-04-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2024/02/01-2025/01/31)

    ID S100VOBN2025-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2023/02/01-2024/01/31)

    ID S100TC0J2024-04-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2022/02/01-2023/01/31)

    ID S100QNXD2023-04-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(令和3年2月1日-令和4年1月31日)

    ID S100NYOC2022-04-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(令和2年2月1日-令和3年1月31日)

    ID S100L8UV2021-04-30Open

Extracted from XBRL: 44 / Derived from other figures: 2

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.