OSGOSG Corporation6136東証プライム機械FY ending Nov 2025, consolidated, J-GAAP

What does OSG do with its cash?

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

Operating cash flow
¥26.4B
Capex
¥14.8B
of revenue 9.2%
Free cash flow
¥11.6B
Returned to shareholders
¥10B
of net income: 70%
Dividend per share
¥88
Payout ratio (reported)
63.9%

Cash flow ratios

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

Net income¥14.3B
Operating cash flow¥26.4B
Cash conversion (operating CF ÷ operating income)
129.8%
Cash vs. profit gap
¥12.1B(純利益の 84.1%)
Shareholder returns
of net income 69.8% · of FCF 86.2%
Shareholder payments — dividends
of net income 35.0% · of FCF 43.1%
CapEx intensity (capex ÷ revenue)
9.2%
Investing CF relative to operating CF
53.0%

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

Five-year trend

Operating cash flow¥26.4B
FY ending Nov 2021: ¥27B¥27BFY ending Nov 2022: ¥20.2B¥20.2BFY ending Nov 2023: ¥23.3B¥23.3BFY ending Nov 2024: ¥28.6B¥28.6BFY ending Nov 2025: ¥26.4B¥26.4BFY21FY22FY23FY24FY25
Free cash flow¥11.6B
FY ending Nov 2021: ¥21.2B¥21.2BFY ending Nov 2022: ¥11.3B¥11.3BFY ending Nov 2023: ¥12.2B¥12.2BFY ending Nov 2024: ¥12.4B¥12.4BFY ending Nov 2025: ¥11.6B¥11.6BFY21FY22FY23FY24FY25
Net income¥14.3B
FY ending Nov 2021: ¥11B¥11BFY ending Nov 2022: ¥16.5B¥16.5BFY ending Nov 2023: ¥14.3B¥14.3BFY ending Nov 2024: ¥13.4B¥13.4BFY ending Nov 2025: ¥14.3B¥14.3BFY21FY22FY23FY24FY25

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113期(2024/12/01-2025/11/30)

    ID S100XM3S2026-02-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第112期(2023/12/01-2024/11/30)

    ID S100VA1D2025-02-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第111期(2022/12/01-2023/11/30)

    ID S100SWMF2024-02-16Open
  • EDINET (FSA Japan)

    有価証券報告書-第110期(2021/12/01-2022/11/30)

    ID S100Q94Z2023-02-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第109期(令和2年12月1日-令和3年11月30日)

    ID S100NJ5E2022-02-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第108期(令和1年12月1日-令和2年11月30日)

    ID S100KUGS2021-02-22Open

Extracted from XBRL: 56 / 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.