AGCAGC Inc.5201東証プライムガラス・土石製品FY ending Dec 2025, consolidated, IFRS

What does AGC do with its cash?

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

Operating cash flow
¥274.5B
Capex
¥209.5B
of revenue 10.2%
Free cash flow
¥64.9B
Returned to shareholders
¥44.6B
of net income: 64%
Dividend per share
¥210
Payout ratio (reported)
37.9%

Cash flow ratios

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

Net income¥69.2B
Operating cash flow¥274.5B
Cash conversion (operating CF ÷ operating income)
215.3%
Cash vs. profit gap
¥205.3B(純利益の 296.9%)
Shareholder returns
of net income 64.5% · of FCF 68.7%
Shareholder payments — dividends
of net income 64.5% · of FCF 68.7%
CapEx intensity (capex ÷ revenue)
10.2%
Investing CF relative to operating CF
65.0%

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

Five-year trend

Operating cash flow¥274.5B
FY ending Dec 2021: ¥326.7B¥326.7BFY ending Dec 2022: ¥217.1B¥217.1BFY ending Dec 2023: ¥212.5B¥212.5BFY ending Dec 2024: ¥284.8B¥284.8BFY ending Dec 2025: ¥274.5B¥274.5BFY21FY22FY23FY24FY25
Free cash flow¥64.9B
FY ending Dec 2021: ¥116.1B¥116.1BFY ending Dec 2022: -¥6.78B-¥6.78BFY ending Dec 2023: -¥985M-¥985MFY ending Dec 2024: ¥42.5B¥42.5BFY ending Dec 2025: ¥64.9B¥64.9BFY21FY22FY23FY24FY25
Net income¥69.2B
FY ending Dec 2021: ¥123.8B¥123.8BFY ending Dec 2022: -¥3.15B-¥3.15BFY ending Dec 2023: ¥65.8B¥65.8BFY ending Dec 2024: -¥94B-¥94BFY ending Dec 2025: ¥69.2B¥69.2BFY21FY22FY23FY24FY25

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101期(2025/01/01-2025/12/31)

    ID S100XSTU2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第100期(2024/01/01-2024/12/31)

    ID S100VI0L2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第99期(2023/01/01-2023/12/31)

    ID S100T59J2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第98期(2022/01/01-2022/12/31)

    ID S100QHOF2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第97期(令和3年1月1日-令和3年12月31日)

    ID S100NRWR2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第96期(令和2年1月1日-令和2年12月31日)

    ID S100L1UZ2021-03-30Open

Extracted from XBRL: 46 / 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.