Marui Group Co Ltd
F:MUI
Marui Group Co Ltd
F:MUI
Price:
16.4
EUR
-1.2%
Market Closed
Market Cap:
€3.1B
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
MUI Alert
Marui Group Co Ltd
16.4
-0.2 (-1.2%)
| 52 Week Range |
15.6
19.2
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Marui Group Co Ltd
Marui Group Co Ltd
Currency: JPY
| Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
(4 545)
|
1 458
|
3 271
|
1 077
|
(31 746)
|
(33 945)
|
12 254
|
17 300
|
20 372
|
24 362
|
26 076
|
25 430
|
24 001
|
25 202
|
26 905
|
27 934
|
28 043
|
30 619
|
31 888
|
35 992
|
37 433
|
39 922
|
37 408
|
29 354
|
5 101
|
10 345
|
26 326
|
28 110
|
32 482
|
29 971
|
37 495
|
46 383
|
38 362
|
48 399
|
39 355
|
42 403
|
43 959
|
|
| Depreciation & Amortization |
344
|
(923)
|
2 893
|
(2 855)
|
15 661
|
15 540
|
15 069
|
13 004
|
10 951
|
10 421
|
9 988
|
10 195
|
10 296
|
9 996
|
9 670
|
9 857
|
10 121
|
10 229
|
10 274
|
10 089
|
9 911
|
9 842
|
9 191
|
9 423
|
10 482
|
11 027
|
11 221
|
11 235
|
11 499
|
11 986
|
12 574
|
15 888
|
13 399
|
17 082
|
14 394
|
14 890
|
15 263
|
|
| Other Non-Cash Items |
2 781
|
1 712
|
2 251
|
3 921
|
35 162
|
36 216
|
(5 086)
|
(4 734)
|
(1 907)
|
(2 623)
|
(1 491)
|
965
|
(342)
|
(3 273)
|
(3 872)
|
(2 240)
|
(1 676)
|
(1 293)
|
2 488
|
5 142
|
3 639
|
5 129
|
11 014
|
10 224
|
22 215
|
17 872
|
3 679
|
6 218
|
5 413
|
7 285
|
3 288
|
3 203
|
3 599
|
4 227
|
2 299
|
3 574
|
3 199
|
|
| Cash Taxes Paid |
(8 864)
|
(222)
|
(770)
|
6 002
|
678
|
805
|
502
|
1 123
|
1 158
|
1 933
|
2 457
|
3 100
|
3 586
|
5 540
|
5 673
|
6 205
|
7 670
|
9 291
|
10 880
|
10 657
|
11 326
|
11 916
|
12 474
|
15 811
|
16 957
|
12 766
|
11 482
|
6 708
|
5 957
|
11 070
|
11 441
|
16 838
|
10 649
|
16 105
|
10 741
|
14 162
|
14 322
|
|
| Cash Interest Paid |
(563)
|
(80)
|
452
|
(217)
|
2 526
|
2 397
|
2 259
|
2 376
|
1 929
|
1 785
|
1 818
|
2 099
|
1 906
|
1 602
|
1 811
|
1 653
|
1 692
|
1 734
|
1 518
|
1 516
|
1 460
|
1 417
|
1 342
|
1 273
|
1 248
|
1 284
|
1 295
|
1 301
|
1 459
|
1 637
|
1 821
|
2 377
|
2 411
|
3 166
|
3 435
|
3 995
|
4 631
|
|
| Change in Working Capital |
31 363
|
3 323
|
5 653
|
(7 762)
|
11 200
|
16 796
|
2 661
|
(19 164)
|
(24 268)
|
(38 393)
|
(43 810)
|
(21 486)
|
(21 645)
|
(47 698)
|
(68 014)
|
(79 831)
|
(82 443)
|
(64 752)
|
(63 979)
|
(61 391)
|
(24 588)
|
(14 497)
|
(17 703)
|
(12 783)
|
(15 606)
|
(13 806)
|
(29 707)
|
(62 642)
|
(32 559)
|
(38 124)
|
(15 073)
|
(103 455)
|
(73 690)
|
(100 684)
|
(60 530)
|
(60 676)
|
(50 393)
|
|
| Cash from Operating Activities |
29 943
N/A
|
5 570
-81%
|
14 068
+153%
|
(5 619)
N/A
|
30 277
N/A
|
34 607
+14%
|
24 898
-28%
|
6 406
-74%
|
5 148
-20%
|
(6 233)
N/A
|
(9 237)
-48%
|
15 104
N/A
|
12 310
-18%
|
(15 773)
N/A
|
(35 311)
-124%
|
(44 280)
-25%
|
(45 955)
-4%
|
(25 197)
+45%
|
(19 329)
+23%
|
(10 168)
+47%
|
26 395
N/A
|
40 396
+53%
|
39 910
-1%
|
36 218
-9%
|
22 192
-39%
|
25 438
+15%
|
11 519
-55%
|
(17 079)
N/A
|
16 835
N/A
|
11 118
-34%
|
38 284
+244%
|
(37 981)
N/A
|
(18 330)
+52%
|
(30 976)
-69%
|
(4 482)
+86%
|
191
N/A
|
12 028
+6 197%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
2 226
|
5 039
|
1 651
|
5 036
|
(13 486)
|
(11 323)
|
(7 924)
|
(5 299)
|
(6 655)
|
(7 794)
|
(9 439)
|
(11 902)
|
(10 874)
|
(8 202)
|
(9 058)
|
(17 078)
|
(18 059)
|
(11 042)
|
(9 607)
|
(8 831)
|
(8 788)
|
(10 581)
|
(10 979)
|
(11 373)
|
(10 374)
|
(9 011)
|
(8 531)
|
(8 209)
|
(9 701)
|
(10 387)
|
(14 789)
|
(19 210)
|
(15 498)
|
(18 737)
|
(13 103)
|
(14 584)
|
(18 417)
|
|
| Other Items |
(3 401)
|
4 032
|
5 007
|
3 226
|
6 452
|
3 046
|
4 011
|
7 345
|
7 090
|
4 118
|
2 648
|
2 341
|
7 007
|
7 058
|
4 995
|
17 815
|
20 054
|
9 031
|
10 354
|
5 380
|
(444)
|
(3 124)
|
(9 336)
|
(8 895)
|
(5 867)
|
(5 495)
|
(5 229)
|
(8 909)
|
(12 681)
|
(6 340)
|
(3 477)
|
(4 726)
|
(3 930)
|
(9 288)
|
(562)
|
(116)
|
1 537
|
|
| Cash from Investing Activities |
(1 175)
N/A
|
9 071
N/A
|
6 658
-27%
|
8 262
+24%
|
(7 034)
N/A
|
(8 277)
-18%
|
(3 913)
+53%
|
2 046
N/A
|
435
-79%
|
(3 676)
N/A
|
(6 791)
-85%
|
(9 561)
-41%
|
(3 867)
+60%
|
(1 144)
+70%
|
(4 063)
-255%
|
737
N/A
|
1 995
+171%
|
(2 011)
N/A
|
747
N/A
|
(3 451)
N/A
|
(9 232)
-168%
|
(13 705)
-48%
|
(20 315)
-48%
|
(20 268)
+0%
|
(16 241)
+20%
|
(14 506)
+11%
|
(13 760)
+5%
|
(17 118)
-24%
|
(22 382)
-31%
|
(16 727)
+25%
|
(18 266)
-9%
|
(23 936)
-31%
|
(19 428)
+19%
|
(28 025)
-44%
|
(13 665)
+51%
|
(14 700)
-8%
|
(16 880)
-15%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4 334
|
(1)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(15 016)
|
(35 037)
|
(35 035)
|
(30 719)
|
(20 711)
|
(11 904)
|
(15 016)
|
(12 727)
|
(7 009)
|
(6 249)
|
(7 892)
|
(4 043)
|
(1)
|
(13 075)
|
(30 559)
|
(21 323)
|
(26 004)
|
(22 166)
|
(3 367)
|
(4 925)
|
(6 559)
|
(14 125)
|
(19 221)
|
(20 910)
|
(19 276)
|
|
| Net Issuance of Debt |
(34 770)
|
(22 122)
|
(31 120)
|
(4 188)
|
(19 049)
|
(19 945)
|
(19 662)
|
(2 829)
|
(1 575)
|
13 389
|
20 965
|
(2 038)
|
12 912
|
56 852
|
81 333
|
88 376
|
74 885
|
52 892
|
50 900
|
28 707
|
1 201
|
(6 304)
|
(6 904)
|
699
|
4 638
|
16 741
|
42 552
|
65 718
|
55 644
|
61 286
|
11 072
|
109 139
|
53 013
|
104 606
|
41 988
|
36 694
|
42 114
|
|
| Cash Paid for Dividends |
1 986
|
1 916
|
1 916
|
1 916
|
(3 832)
|
(3 831)
|
(3 831)
|
(3 831)
|
(3 831)
|
(4 105)
|
(4 653)
|
(4 927)
|
(4 927)
|
(5 094)
|
(5 391)
|
(5 427)
|
(6 386)
|
(7 620)
|
(7 953)
|
(8 470)
|
(9 452)
|
(10 701)
|
(11 731)
|
(10 794)
|
(10 102)
|
(10 961)
|
(11 017)
|
(10 653)
|
(11 005)
|
(11 484)
|
(15 208)
|
(24 827)
|
(19 124)
|
(29 045)
|
(19 540)
|
(19 523)
|
(19 523)
|
|
| Other |
(121)
|
68
|
41
|
162
|
(41)
|
(65)
|
(167)
|
(169)
|
(165)
|
(170)
|
(169)
|
(216)
|
(236)
|
(211)
|
(188)
|
(161)
|
(158)
|
(8 269)
|
(158)
|
5 544
|
(620)
|
(1 017)
|
1 040
|
3 852
|
(135)
|
(2 590)
|
(206)
|
976
|
(376)
|
(1 221)
|
(376)
|
(3 927)
|
1 618
|
371
|
(389)
|
2 938
|
(1 466)
|
|
| Cash from Financing Activities |
(28 571)
N/A
|
(20 139)
+30%
|
(29 165)
-45%
|
(2 112)
+93%
|
(22 925)
-985%
|
(23 842)
-4%
|
(23 660)
+1%
|
(6 829)
+71%
|
(5 571)
+18%
|
9 114
N/A
|
16 141
+77%
|
(7 183)
N/A
|
(7 267)
-1%
|
16 510
N/A
|
40 719
+147%
|
52 069
+28%
|
47 630
-9%
|
25 099
-47%
|
27 773
+11%
|
13 054
-53%
|
(15 880)
N/A
|
(24 271)
-53%
|
(25 487)
-5%
|
(10 286)
+60%
|
(5 600)
+46%
|
(9 885)
-77%
|
770
N/A
|
34 718
+4 409%
|
18 259
-47%
|
26 415
+45%
|
(7 879)
N/A
|
75 460
N/A
|
28 948
-62%
|
61 807
+114%
|
2 838
-95%
|
(801)
N/A
|
1 849
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
197
N/A
|
(5 498)
N/A
|
(8 439)
-53%
|
531
N/A
|
318
-40%
|
2 488
+682%
|
(2 675)
N/A
|
1 623
N/A
|
12
-99%
|
(795)
N/A
|
113
N/A
|
(1 640)
N/A
|
1 176
N/A
|
(407)
N/A
|
1 345
N/A
|
8 526
+534%
|
3 670
-57%
|
(2 109)
N/A
|
9 191
N/A
|
(565)
N/A
|
1 283
N/A
|
2 420
+89%
|
(5 892)
N/A
|
5 664
N/A
|
351
-94%
|
1 047
+198%
|
(1 471)
N/A
|
521
N/A
|
12 712
+2 340%
|
20 806
+64%
|
12 139
-42%
|
13 543
+12%
|
(8 810)
N/A
|
2 806
N/A
|
(15 309)
N/A
|
(15 310)
0%
|
(3 003)
+80%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
32 169
N/A
|
10 609
-67%
|
15 719
+48%
|
(583)
N/A
|
16 791
N/A
|
23 284
+39%
|
16 974
-27%
|
1 107
-93%
|
(1 507)
N/A
|
(14 027)
-831%
|
(18 676)
-33%
|
3 202
N/A
|
1 436
-55%
|
(23 975)
N/A
|
(44 369)
-85%
|
(61 358)
-38%
|
(64 014)
-4%
|
(36 239)
+43%
|
(28 936)
+20%
|
(18 999)
+34%
|
17 607
N/A
|
29 815
+69%
|
28 931
-3%
|
24 845
-14%
|
11 818
-52%
|
16 427
+39%
|
2 988
-82%
|
(25 288)
N/A
|
7 134
N/A
|
731
-90%
|
23 495
+3 114%
|
(57 191)
N/A
|
(33 828)
+41%
|
(49 713)
-47%
|
(17 585)
+65%
|
(14 393)
+18%
|
(6 389)
+56%
|
|
Switch to:
Switch to:
See Also
Discover More
