MoritoMORITO CO.,LTD.9837東証プライム卸売業FY ending Nov 2025, consolidated, J-GAAP

What does Morito do with its cash?

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

Operating cash flow
¥2.99B
Capex
¥960.8M
of revenue 1.7%
Free cash flow
¥2.03B
Returned to shareholders
¥2.85B
of net income: 98%
Dividend per share
¥70
Payout ratio (reported)
222.9%

Cash flow ratios

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

Net income¥2.92B
Operating cash flow¥2.99B
Cash conversion (operating CF ÷ operating income)
89.8%
Cash vs. profit gap
¥77.9M(純利益の 2.7%)
Shareholder returns
of net income 97.8% · of FCF 140.3%
Shareholder payments — dividends
of net income 61.4% · of FCF 88.1%
CapEx intensity (capex ÷ revenue)
1.7%
Investing CF relative to operating CF
167.5%

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

Five-year trend

Operating cash flow¥2.99B
FY ending Nov 2021: ¥2.64B¥2.64BFY ending Nov 2022: ¥850.6M¥850.6MFY ending Nov 2023: ¥4.4B¥4.4BFY ending Nov 2024: ¥4.62B¥4.62BFY ending Nov 2025: ¥2.99B¥2.99BFY21FY22FY23FY24FY25
Free cash flow¥2.03B
FY ending Nov 2021: ¥1.79B¥1.79BFY ending Nov 2022: ¥239.6M¥239.6MFY ending Nov 2023: ¥3.86B¥3.86BFY ending Nov 2024: ¥4.06B¥4.06BFY ending Nov 2025: ¥2.03B¥2.03BFY21FY22FY23FY24FY25
Net income¥2.92B
FY ending Nov 2021: ¥1.41B¥1.41BFY ending Nov 2022: ¥1.67B¥1.67BFY ending Nov 2023: ¥2.22B¥2.22BFY ending Nov 2024: ¥2.57B¥2.57BFY ending Nov 2025: ¥2.92B¥2.92BFY21FY22FY23FY24FY25

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88期(2024/12/01-2025/11/30)

    ID S100XMFU2026-02-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第87期(2023/12/01-2024/11/30)

    ID S100VBDS2025-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第86期(2022/12/01-2023/11/30)

    ID S100SZ2R2024-02-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第85期(2021/12/01-2022/11/30)

    ID S100QAT72023-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第84期(令和2年12月1日-令和3年11月30日)

    ID S100NKT52022-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第83期(令和1年12月1日-令和2年11月30日)

    ID S100KV5T2021-02-25Open

Extracted from XBRL: 52 / 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.