MTGMTG Co., Ltd.7806東証グロースその他製品FY ending Sep 2025, consolidated, J-GAAP

What does MTG do with its cash?

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

Operating cash flow
¥7.83B
Capex
¥10.5B
of revenue 10.6%
Free cash flow
-¥2.66B
Returned to shareholders
¥1.72B
of net income: 22%
Dividend per share
¥25
Payout ratio (reported)
11.8%

Cash flow ratios

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

Net income¥7.93B
Operating cash flow¥7.83B
Cash conversion (operating CF ÷ operating income)
73.4%
Cash vs. profit gap
-¥101M(純利益の -1.3%)
Shareholder returns
of net income 21.7%
Shareholder payments — dividends
of net income 6.5%
CapEx intensity (capex ÷ revenue)
10.6%
Investing CF relative to operating CF
144.7%

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

Five-year trend

Operating cash flow¥7.83B
FY ending Sep 2021: ¥3.93B¥3.93BFY ending Sep 2022: ¥1.88B¥1.88BFY ending Sep 2023: ¥2.69B¥2.69BFY ending Sep 2024: ¥983M¥983MFY ending Sep 2025: ¥7.83B¥7.83BFY21FY22FY23FY24FY25
Free cash flow-¥2.66B
FY ending Sep 2021: ¥3.35B¥3.35BFY ending Sep 2022: ¥874M¥874MFY ending Sep 2023: ¥1.24B¥1.24BFY ending Sep 2024: -¥3.23B-¥3.23BFY ending Sep 2025: -¥2.66B-¥2.66BFY21FY22FY23FY24FY25
Net income¥7.93B
FY ending Sep 2021: ¥5.59B¥5.59BFY ending Sep 2022: ¥2.69B¥2.69BFY ending Sep 2023: ¥1.98B¥1.98BFY ending Sep 2024: ¥2.28B¥2.28BFY ending Sep 2025: ¥7.93B¥7.93BFY21FY22FY23FY24FY25

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30期(2024/10/01-2025/09/30)

    ID S100XBX12025-12-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2023/10/01-2024/09/30)

    ID S100VD7B2025-03-07Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2022/10/01-2023/09/30)

    ID S100SIYS2023-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(令和3年10月1日-令和4年9月30日)

    ID S100PVBZ2022-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和2年10月1日-令和3年9月30日)

    ID S100N4KS2021-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和1年10月1日-令和2年9月30日)

    ID S100KGDM2020-12-25Open

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.