Mugen EstateMUGEN ESTATE Co.,Ltd.3299東証スタンダード不動産業FY ending Dec 2025, consolidated, J-GAAP

What does Mugen Estate do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥6.76B
Capex
¥3.83B
of revenue 5.6%
Free cash flow
-¥10.6B
Returned to shareholders
¥3.47B
of net income: 52%
Dividend per share
¥114
Payout ratio (reported)
39.9%

Cash flow ratios

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

Net income¥6.66B
Operating cash flow-¥6.76B
Cash conversion (operating CF ÷ operating income)
-61.1%
Cash vs. profit gap
-¥13.4B(純利益の -201.5%)
Shareholder returns
of net income 52.1%
Shareholder payments — dividends
of net income 52.1%
CapEx intensity (capex ÷ revenue)
5.6%

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

Five-year trend

Operating cash flow-¥6.76B
FY ending Dec 2021: ¥3.31B¥3.31BFY ending Dec 2022: -¥11.5B-¥11.5BFY ending Dec 2023: ¥5.37B¥5.37BFY ending Dec 2024: ¥2.6B¥2.6BFY ending Dec 2025: -¥6.76B-¥6.76BFY21FY22FY23FY24FY25
Free cash flow-¥10.6B
FY ending Dec 2021: ¥2.13B¥2.13BFY ending Dec 2022: -¥11.6B-¥11.6BFY ending Dec 2023: ¥4.86B¥4.86BFY ending Dec 2024: ¥2.42B¥2.42BFY ending Dec 2025: -¥10.6B-¥10.6BFY21FY22FY23FY24FY25
Net income¥6.66B
FY ending Dec 2021: ¥1.28B¥1.28BFY ending Dec 2022: ¥1.56B¥1.56BFY ending Dec 2023: ¥3.65B¥3.65BFY ending Dec 2024: ¥6.09B¥6.09BFY ending Dec 2025: ¥6.66B¥6.66BFY21FY22FY23FY24FY25

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36期(2025/01/01-2025/12/31)

    ID S100XT1L2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2024/01/01-2024/12/31)

    ID S100VGZR2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2023/01/01-2023/12/31)

    ID S100T4UO2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2022/01/01-2022/12/31)

    ID S100QGO02023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(令和3年1月1日-令和3年12月31日)

    ID S100NPX72022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和2年1月1日-令和2年12月31日)

    ID S100L0942021-03-25Open

Extracted from XBRL: 50 / 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.