Open House GroupOpen House Group Co., Ltd3288東証プライム不動産業FY ending Sep 2025, consolidated, J-GAAP

What does Open House Group do with its cash?

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

Operating cash flow
¥29.5B
Capex
¥3.64B
of revenue 0.3%
Free cash flow
¥25.9B
Returned to shareholders
¥44.3B
of net income: 44%
Dividend per share
¥178
Payout ratio (reported)
25.7%

Cash flow ratios

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

Net income¥100.7B
Operating cash flow¥29.5B
Cash conversion (operating CF ÷ operating income)
20.2%
Cash vs. profit gap
-¥71.1B(純利益の -70.7%)
Shareholder returns
of net income 44.0% · of FCF 171.3%
Shareholder payments — dividends
of net income 19.2% · of FCF 74.7%
CapEx intensity (capex ÷ revenue)
0.3%
Investing CF relative to operating CF
37.6%

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

Five-year trend

Operating cash flow¥29.5B
FY ending Sep 2021: ¥50.1B¥50.1BFY ending Sep 2022: -¥16.4B-¥16.4BFY ending Sep 2023: ¥17.4B¥17.4BFY ending Sep 2024: ¥104.8B¥104.8BFY ending Sep 2025: ¥29.5B¥29.5BFY21FY22FY23FY24FY25
Free cash flow¥25.9B
FY ending Sep 2021: ¥48B¥48BFY ending Sep 2022: -¥20B-¥20BFY ending Sep 2023: ¥10.7B¥10.7BFY ending Sep 2024: ¥99.4B¥99.4BFY ending Sep 2025: ¥25.9B¥25.9BFY21FY22FY23FY24FY25
Net income¥100.7B
FY ending Sep 2021: ¥69.6B¥69.6BFY ending Sep 2022: ¥77.9B¥77.9BFY ending Sep 2023: ¥92B¥92BFY ending Sep 2024: ¥92.9B¥92.9BFY ending Sep 2025: ¥100.7B¥100.7BFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第29期(2024/10/01-2025/09/30)

    ID S100XF7K2026-01-15Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2023/10/01-2024/09/30)

    ID S100UZQ52024-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2022/10/01-2023/09/30)

    ID S100SI902023-12-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(令和3年10月1日-令和4年9月30日)

    ID S100PUM92022-12-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和2年10月1日-令和3年9月30日)

    ID S100N3952021-12-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和1年10月1日-令和2年9月30日)

    ID S100KFCH2020-12-24Open

Extracted from XBRL: 53 / 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.