Unisia HoldingsUNISIA HOLDINGS CO.3547東証スタンダード小売業FY ending Nov 2025, consolidated, J-GAAP

What does Unisia Holdings do with its cash?

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

Operating cash flow
¥2.01B
Capex
¥833.2M
of revenue 4.0%
Free cash flow
¥1.18B
Returned to shareholders
¥119.6M
of net income: 16%
Dividend per share
¥15
Payout ratio (reported)
11.3%

Cash flow ratios

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

Net income¥744.6M
Operating cash flow¥2.01B
Cash conversion (operating CF ÷ operating income)
169.5%
Cash vs. profit gap
¥1.27B(純利益の 169.9%)
Shareholder returns
of net income 16.1% · of FCF 10.2%
Shareholder payments — dividends
of net income 16.0% · of FCF 10.2%
CapEx intensity (capex ÷ revenue)
4.0%
Investing CF relative to operating CF
52.9%

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

Five-year trend

Operating cash flow¥2.01B
FY ending Nov 2021: -¥222.6M-¥222.6MFY ending Nov 2022: ¥2.6B¥2.6BFY ending Nov 2023: ¥860.4M¥860.4MFY ending Nov 2024: ¥714.5M¥714.5MFY ending Nov 2025: ¥2.01B¥2.01BFY21FY22FY23FY24FY25
Free cash flow¥1.18B
FY ending Nov 2021: -¥1.07B-¥1.07BFY ending Nov 2022: ¥2.05B¥2.05BFY ending Nov 2023: ¥342.7M¥342.7MFY ending Nov 2024: -¥388.8M-¥388.8MFY ending Nov 2025: ¥1.18B¥1.18BFY21FY22FY23FY24FY25
Net income¥744.6M
FY ending Nov 2021: -¥577.2M-¥577.2MFY ending Nov 2022: ¥743.1M¥743.1MFY ending Nov 2023: ¥357.9M¥357.9MFY ending Nov 2024: ¥380.4M¥380.4MFY ending Nov 2025: ¥744.6M¥744.6MFY21FY22FY23FY24FY25

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24期(2024/12/01-2025/11/30)

    ID S100XN242026-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2023/12/01-2024/11/30)

    ID S100VBFG2025-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/12/01-2023/11/30)

    ID S100SYOE2024-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2021/12/01-2022/11/30)

    ID S100QAV82023-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和2年12月1日-令和3年11月30日)

    ID S100NKI72022-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和1年12月1日-令和2年11月30日)

    ID S100KV7M2021-02-25Open

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.