USSUSS Co.,Ltd.4732東証プライムサービス業FY ending Mar 2026, consolidated, J-GAAP

What does USS do with its cash?

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

Operating cash flow
¥43.9B
Capex
¥11B
of revenue 9.7%
Free cash flow
¥32.9B
Returned to shareholders
¥38.5B
of net income: 93%
Dividend per share
¥54.7
Payout ratio (reported)
62.3%

Cash flow ratios

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

Net income¥41.4B
Operating cash flow¥43.9B
Cash conversion (operating CF ÷ operating income)
73.4%
Cash vs. profit gap
¥2.55B(純利益の 6.2%)
Shareholder returns
of net income 93.0% · of FCF 117.0%
Shareholder payments — dividends
of net income 54.3% · of FCF 68.4%
CapEx intensity (capex ÷ revenue)
9.7%
Investing CF relative to operating CF
48.4%

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

Five-year trend

Operating cash flow¥43.9B
FY ending Mar 2022: ¥36.6B¥36.6BFY ending Mar 2023: ¥36.9B¥36.9BFY ending Mar 2024: ¥47.1B¥47.1BFY ending Mar 2025: ¥38.2B¥38.2BFY ending Mar 2026: ¥43.9B¥43.9BFY22FY23FY24FY25FY26
Free cash flow¥32.9B
FY ending Mar 2022: ¥34.6B¥34.6BFY ending Mar 2023: ¥32.3B¥32.3BFY ending Mar 2024: ¥44.5B¥44.5BFY ending Mar 2025: ¥33.9B¥33.9BFY ending Mar 2026: ¥32.9B¥32.9BFY22FY23FY24FY25FY26
Net income¥41.4B
FY ending Mar 2022: ¥29.7B¥29.7BFY ending Mar 2023: ¥30B¥30BFY ending Mar 2024: ¥32.9B¥32.9BFY ending Mar 2025: ¥37.6B¥37.6BFY ending Mar 2026: ¥41.4B¥41.4BFY22FY23FY24FY25FY26

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46期(2025/04/01-2026/03/31)

    ID S100YGIC2026-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(2024/04/01-2025/03/31)

    ID S100W21Z2025-06-23Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第44期(2023/04/01-2024/03/31)

    ID S100UHXL2024-10-07Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第43期(2022/04/01-2023/03/31)

    ID S100RVUJ2023-09-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和3年4月1日-令和4年3月31日)

    ID S100OCIU2022-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(令和2年4月1日-令和3年3月31日)

    ID S100LJBZ2021-06-16Open

Extracted from XBRL: 54 / 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.