Phil CompanyPhil Company,Inc.3267東証スタンダード建設業FY ending Nov 2025, consolidated, J-GAAP

What does Phil Company do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥441M
Capex
¥39.7M
of revenue 0.5%
Free cash flow
-¥480.7M
Returned to shareholders
¥53.9M
of net income: 14%
Dividend per share
¥20
Payout ratio (reported)
23.7%

Cash flow ratios

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

Net income¥398.1M
Operating cash flow-¥441M
Cash conversion (operating CF ÷ operating income)
-74.9%
Cash vs. profit gap
-¥839.1M(純利益の -210.8%)
Shareholder returns
of net income 13.5%
Shareholder payments — dividends
of net income 13.5%
CapEx intensity (capex ÷ revenue)
0.5%

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

Five-year trend

Operating cash flow-¥441M
FY ending Nov 2021: ¥3.29B¥3.29BFY ending Nov 2022: -¥1.66B-¥1.66BFY ending Nov 2023: -¥541.4M-¥541.4MFY ending Nov 2024: ¥2.08B¥2.08BFY ending Nov 2025: -¥441M-¥441MFY21FY22FY23FY24FY25
Free cash flow-¥480.7M
FY ending Nov 2021: ¥3.28B¥3.28BFY ending Nov 2022: -¥1.67B-¥1.67BFY ending Nov 2023: -¥673.3M-¥673.3MFY ending Nov 2024: ¥2.06B¥2.06BFY ending Nov 2025: -¥480.7M-¥480.7MFY21FY22FY23FY24FY25
Net income¥398.1M
FY ending Nov 2021: ¥407.5M¥407.5MFY ending Nov 2022: ¥142.1M¥142.1MFY ending Nov 2023: ¥38M¥38MFY ending Nov 2024: ¥261.9M¥261.9MFY ending Nov 2025: ¥398.1M¥398.1MFY21FY22FY23FY24FY25

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21期(2024/12/01-2025/11/30)

    ID S100XMZE2026-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2023/12/01-2024/11/30)

    ID S100V9R12025-02-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2022/12/01-2023/11/30)

    ID S100SXN62024-02-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2021/12/01-2022/11/30)

    ID S100Q9YN2023-02-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和2年12月1日-令和3年11月30日)

    ID S100NJY72022-02-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和1年12月1日-令和2年11月30日)

    ID S100KU9I2021-02-18Open

Extracted from XBRL: 48 / 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.