Mory IndustriesMORY INDUSTRIES INC.5464東証スタンダード鉄鋼FY ending Mar 2026, consolidated, J-GAAP

What does Mory Industries do with its cash?

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

Operating cash flow
¥5.06B
Capex
¥1.89B
of revenue 4.4%
Free cash flow
¥3.18B
Returned to shareholders
¥1.6B
of net income: 48%
Dividend per share
¥36
Payout ratio (reported)
39.1%

Cash flow ratios

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

Net income¥3.36B
Operating cash flow¥5.06B
Cash conversion (operating CF ÷ operating income)
115.6%
Cash vs. profit gap
¥1.7B(純利益の 50.7%)
Shareholder returns
of net income 47.6% · of FCF 50.3%
Shareholder payments — dividends
of net income 47.6% · of FCF 50.3%
CapEx intensity (capex ÷ revenue)
4.4%
Investing CF relative to operating CF
69.0%

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

Five-year trend

Operating cash flow¥5.06B
FY ending Mar 2022: ¥5B¥5BFY ending Mar 2023: ¥2.3B¥2.3BFY ending Mar 2024: ¥6.64B¥6.64BFY ending Mar 2025: ¥4.06B¥4.06BFY ending Mar 2026: ¥5.06B¥5.06BFY22FY23FY24FY25FY26
Free cash flow¥3.18B
FY ending Mar 2022: ¥3.45B¥3.45BFY ending Mar 2023: ¥1.53B¥1.53BFY ending Mar 2024: ¥5.47B¥5.47BFY ending Mar 2025: ¥2.88B¥2.88BFY ending Mar 2026: ¥3.18B¥3.18BFY22FY23FY24FY25FY26
Net income¥3.36B
FY ending Mar 2022: ¥4.32B¥4.32BFY ending Mar 2023: ¥5.29B¥5.29BFY ending Mar 2024: ¥4.52B¥4.52BFY ending Mar 2025: ¥4.13B¥4.13BFY ending Mar 2026: ¥3.36B¥3.36BFY22FY23FY24FY25FY26

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84期(2025/04/01-2026/03/31)

    ID S100YEUF2026-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第83期(2024/04/01-2025/03/31)

    ID S100W00V2025-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第82期(2023/04/01-2024/03/31)

    ID S100TUC92024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第81期(2022/04/01-2023/03/31)

    ID S100R5GZ2023-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第80期(令和3年4月1日-令和4年3月31日)

    ID S100OCN72022-06-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第79期(令和2年4月1日-令和3年3月31日)

    ID S100LQDD2021-06-28Open

Extracted from XBRL: 55 / 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.