C.E.Management Integrated LaboratoryC.E.Management Integrated Laboratory Co.Ltd6171東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does C.E.Management Integrated Laboratory do with its cash?

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

Operating cash flow
¥490.3M
Capex
¥232.8M
of revenue 3.0%
Free cash flow
¥257.5M
Returned to shareholders
¥170.8M
of net income: 35%
Dividend per share
¥12
Payout ratio (reported)
34.0%

Cash flow ratios

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

Net income¥483M
Operating cash flow¥490.3M
Cash conversion (operating CF ÷ operating income)
73.2%
Cash vs. profit gap
¥7.3M(純利益の 1.5%)
Shareholder returns
of net income 35.4% · of FCF 66.3%
Shareholder payments — dividends
of net income 35.4% · of FCF 66.3%
CapEx intensity (capex ÷ revenue)
3.0%
Investing CF relative to operating CF
44.7%

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

Five-year trend

Operating cash flow¥490.3M
FY ending Dec 2021: ¥641.5M¥641.5MFY ending Dec 2022: ¥329.5M¥329.5MFY ending Dec 2023: ¥952.5M¥952.5MFY ending Dec 2024: ¥686.4M¥686.4MFY ending Dec 2025: ¥490.3M¥490.3MFY21FY22FY23FY24FY25
Free cash flow¥257.5M
FY ending Dec 2021: ¥251.1M¥251.1MFY ending Dec 2022: ¥285.7M¥285.7MFY ending Dec 2023: ¥899.8M¥899.8MFY ending Dec 2024: ¥459.9M¥459.9MFY ending Dec 2025: ¥257.5M¥257.5MFY21FY22FY23FY24FY25
Net income¥483M
FY ending Dec 2021: ¥213.3M¥213.3MFY ending Dec 2022: ¥349.8M¥349.8MFY ending Dec 2023: ¥190.1M¥190.1MFY ending Dec 2024: ¥362.6M¥362.6MFY ending Dec 2025: ¥483M¥483MFY21FY22FY23FY24FY25

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41期(2025/01/01-2025/12/31)

    ID S100XSOI2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2024/01/01-2024/12/31)

    ID S100VFQY2025-03-21Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2023/01/01-2023/12/31)

    ID S100T3LP2024-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2022/01/01-2022/12/31)

    ID S100QFEQ2023-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和3年1月1日-令和3年12月31日)

    ID S100NPIK2022-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和2年1月1日-令和2年12月31日)

    ID S100KZVQ2021-03-23Open

Extracted from XBRL: 49 / 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.