Mori-GumiMori-Gumi Co., Ltd.1853東証スタンダード建設業FY ending Mar 2026, non-consolidated, J-GAAP

What does Mori-Gumi do with its cash?

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

Operating cash flow
¥2.64B
Capex
¥304M
of revenue 1.1%
Free cash flow
¥2.33B
Returned to shareholders
¥456M
of net income: 49%
Dividend per share
¥14
Payout ratio (reported)
49.5%

Cash flow ratios

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

Net income¥926M
Operating cash flow¥2.64B
Cash conversion (operating CF ÷ operating income)
197.5%
Cash vs. profit gap
¥1.71B(純利益の 184.7%)
Shareholder payments — dividends
of net income 49.2% · of FCF 19.6%
CapEx intensity (capex ÷ revenue)
1.1%
Investing CF relative to operating CF
20.9%

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

Five-year trend

Operating cash flow¥2.64B
FY ending Mar 2022: ¥2.1B¥2.1BFY ending Mar 2023: ¥799M¥799MFY ending Mar 2024: ¥680M¥680MFY ending Mar 2025: -¥4.23B-¥4.23BFY ending Mar 2026: ¥2.64B¥2.64BFY22FY23FY24FY25FY26
Free cash flow¥2.33B
FY ending Mar 2022: ¥2.02B¥2.02BFY ending Mar 2023: ¥711M¥711MFY ending Mar 2024: ¥617M¥617MFY ending Mar 2025: -¥4.62B-¥4.62BFY ending Mar 2026: ¥2.33B¥2.33BFY22FY23FY24FY25FY26
Net income¥926M
FY ending Mar 2022: ¥1.25B¥1.25BFY ending Mar 2023: ¥523M¥523MFY ending Mar 2024: ¥685M¥685MFY ending Mar 2025: ¥921M¥921MFY ending Mar 2026: ¥926M¥926MFY22FY23FY24FY25FY26

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93期(2025/04/01-2026/03/31)

    ID S100YJ3W2026-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第92期(2024/04/01-2025/03/31)

    ID S100W07M2025-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第91期(2023/04/01-2024/03/31)

    ID S100TOAF2024-06-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第90期(2022/04/01-2023/03/31)

    ID S100R0JV2023-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第89期(令和3年4月1日-令和4年3月31日)

    ID S100OD6I2022-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第88期(令和2年4月1日-令和3年3月31日)

    ID S100LMNA2021-06-23Open

Extracted from XBRL: 44 / 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.