MorozoffMorozoff Limited2217東証プライム食料品FY ending Jan 2026, consolidated, J-GAAP

What does Morozoff do with its cash?

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

Operating cash flow
¥399.4M
Capex
¥3.65B
of revenue 10.1%
Free cash flow
-¥3.25B
Returned to shareholders
¥436.9M
of net income: 68%
Dividend per share
¥16
Payout ratio (reported)
42.2%

Cash flow ratios

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

Net income¥642.9M
Operating cash flow¥399.4M
Cash conversion (operating CF ÷ operating income)
31.6%
Cash vs. profit gap
-¥243.5M(純利益の -37.9%)
Shareholder payments — dividends
of net income 68.0%
CapEx intensity (capex ÷ revenue)
10.1%
Investing CF relative to operating CF
539.2%

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

Five-year trend

Operating cash flow¥399.4M
FY ending Jan 2022: ¥2.63B¥2.63BFY ending Jan 2023: ¥2.2B¥2.2BFY ending Jan 2024: ¥2.12B¥2.12BFY ending Jan 2025: -¥561.2M-¥561.2MFY ending Jan 2026: ¥399.4M¥399.4MFY22FY23FY24FY25FY26
Free cash flow-¥3.25B
FY ending Jan 2022: ¥2.28B¥2.28BFY ending Jan 2023: ¥1.59B¥1.59BFY ending Jan 2024: ¥1.51B¥1.51BFY ending Jan 2025: -¥1.23B-¥1.23BFY ending Jan 2026: -¥3.25B-¥3.25BFY22FY23FY24FY25FY26
Net income¥642.9M
FY ending Jan 2022: ¥1.03B¥1.03BFY ending Jan 2023: ¥1.7B¥1.7BFY ending Jan 2024: ¥1.72B¥1.72BFY ending Jan 2025: ¥1.41B¥1.41BFY ending Jan 2026: ¥642.9M¥642.9MFY22FY23FY24FY25FY26

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96期(2025/02/01-2026/01/31)

    ID S100Y0DZ2026-04-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第95期(2024/02/01-2025/01/31)

    ID S100VOFE2025-04-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第94期(2023/02/01-2024/01/31)

    ID S100TBUW2024-04-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第93期(2022/02/01-2023/01/31)

    ID S100QNHT2023-04-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第92期(令和3年2月1日-令和4年1月31日)

    ID S100NYGX2022-04-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第91期(令和2年2月1日-令和3年1月31日)

    ID S100L8QA2021-04-28Open

Extracted from XBRL: 50 / 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.