NextageNEXTAGE Co., Ltd.3186東証プライム小売業FY ending Nov 2025, consolidated, J-GAAP

What does Nextage do with its cash?

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

Operating cash flow
¥9.19B
Capex
¥6.64B
of revenue 1.0%
Free cash flow
¥2.54B
Returned to shareholders
¥7.06B
of net income: 55%
Dividend per share
¥45
Payout ratio (reported)
28.2%

Cash flow ratios

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

Net income¥12.8B
Operating cash flow¥9.19B
Cash conversion (operating CF ÷ operating income)
46.9%
Cash vs. profit gap
-¥3.62B(純利益の -28.3%)
Shareholder returns
of net income 55.1% · of FCF 277.4%
Shareholder payments — dividends
of net income 20.8% · of FCF 104.5%
CapEx intensity (capex ÷ revenue)
1.0%
Investing CF relative to operating CF
79.8%

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

Five-year trend

Operating cash flow¥9.19B
FY ending Nov 2021: ¥3.21B¥3.21BFY ending Nov 2022: -¥17.9B-¥17.9BFY ending Nov 2023: ¥33.7B¥33.7BFY ending Nov 2024: ¥3.02B¥3.02BFY ending Nov 2025: ¥9.19B¥9.19BFY21FY22FY23FY24FY25
Free cash flow¥2.54B
FY ending Nov 2021: -¥4.22B-¥4.22BFY ending Nov 2022: -¥30.5B-¥30.5BFY ending Nov 2023: ¥13.2B¥13.2BFY ending Nov 2024: -¥11.2B-¥11.2BFY ending Nov 2025: ¥2.54B¥2.54BFY21FY22FY23FY24FY25
Net income¥12.8B
FY ending Nov 2021: ¥9.66B¥9.66BFY ending Nov 2022: ¥13.9B¥13.9BFY ending Nov 2023: ¥11.6B¥11.6BFY ending Nov 2024: ¥8.01B¥8.01BFY ending Nov 2025: ¥12.8B¥12.8BFY21FY22FY23FY24FY25

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27期(2024/12/01-2025/11/30)

    ID S100XM1X2026-02-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2023/12/01-2024/11/30)

    ID S100V9S32025-02-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2022/12/01-2023/11/30)

    ID S100SXY62024-02-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2021/12/01-2022/11/30)

    ID S100QA8W2023-02-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和2年12月1日-令和3年11月30日)

    ID S100NK2U2022-02-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和1年12月1日-令和2年11月30日)

    ID S100KUO72021-02-22Open

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.