MusashiMUSASHI CO.,LTD.7521東証スタンダード卸売業FY ending Mar 2026, consolidated, J-GAAP

What does Musashi do with its cash?

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

Operating cash flow
¥2.56B
Capex
¥799M
of revenue 2.0%
Free cash flow
¥1.76B
Returned to shareholders
¥395M
of net income: 14%
Dividend per share
¥76
Payout ratio (reported)
21.3%

Cash flow ratios

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

Net income¥2.8B
Operating cash flow¥2.56B
Cash conversion (operating CF ÷ operating income)
54.7%
Cash vs. profit gap
-¥246M(純利益の -8.8%)
Shareholder returns
of net income 14.1% · of FCF 22.5%
Shareholder payments — dividends
of net income 14.1% · of FCF 22.5%
CapEx intensity (capex ÷ revenue)
2.0%
Investing CF relative to operating CF
19.5%

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

Five-year trend

Operating cash flow¥2.56B
FY ending Mar 2022: ¥2.6B¥2.6BFY ending Mar 2023: ¥1.59B¥1.59BFY ending Mar 2024: -¥322M-¥322MFY ending Mar 2025: ¥3.33B¥3.33BFY ending Mar 2026: ¥2.56B¥2.56BFY22FY23FY24FY25FY26
Free cash flow¥1.76B
FY ending Mar 2022: ¥1.9B¥1.9BFY ending Mar 2023: ¥1.34B¥1.34BFY ending Mar 2024: -¥725M-¥725MFY ending Mar 2025: ¥3.08B¥3.08BFY ending Mar 2026: ¥1.76B¥1.76BFY22FY23FY24FY25FY26
Net income¥2.8B
FY ending Mar 2022: ¥981M¥981MFY ending Mar 2023: ¥1.76B¥1.76BFY ending Mar 2024: ¥767M¥767MFY ending Mar 2025: ¥3.43B¥3.43BFY ending Mar 2026: ¥2.8B¥2.8BFY22FY23FY24FY25FY26

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105期(2025/04/01-2026/03/31)

    ID S100YHDE2026-06-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第104期(2024/04/01-2025/03/31)

    ID S100WCZE2025-07-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第103期(2023/04/01-2024/03/31)

    ID S100TQ7I2024-06-28Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第102期(2022/04/01-2023/03/31)

    ID S100RCU22023-07-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第101期(令和3年4月1日-令和4年3月31日)

    ID S100OJO62022-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第100期(令和2年4月1日-令和3年3月31日)

    ID S100LI4D2021-06-30Open

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.