CDSCDS Co.,Ltd.2169東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does CDS do with its cash?

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

Operating cash flow
¥1.58B
Capex
¥215.7M
of revenue 2.4%
Free cash flow
¥1.36B
Returned to shareholders
¥551.6M
of net income: 121%
Dividend per share
¥74
Payout ratio (reported)
73.8%

Cash flow ratios

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

Net income¥456.4M
Operating cash flow¥1.58B
Cash conversion (operating CF ÷ operating income)
230.3%
Cash vs. profit gap
¥1.12B(純利益の 245.7%)
Shareholder payments — dividends
of net income 120.9% · of FCF 40.5%
CapEx intensity (capex ÷ revenue)
2.4%
Investing CF relative to operating CF
19.8%

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

Five-year trend

Operating cash flow¥1.58B
FY ending Dec 2021: ¥568.3M¥568.3MFY ending Dec 2022: ¥1.63B¥1.63BFY ending Dec 2023: ¥716.1M¥716.1MFY ending Dec 2024: ¥990.7M¥990.7MFY ending Dec 2025: ¥1.58B¥1.58BFY21FY22FY23FY24FY25
Free cash flow¥1.36B
FY ending Dec 2021: ¥527.5M¥527.5MFY ending Dec 2022: ¥1.54B¥1.54BFY ending Dec 2023: ¥651.4M¥651.4MFY ending Dec 2024: ¥893.8M¥893.8MFY ending Dec 2025: ¥1.36B¥1.36BFY21FY22FY23FY24FY25
Net income¥456.4M
FY ending Dec 2021: ¥828.9M¥828.9MFY ending Dec 2022: ¥1.01B¥1.01BFY ending Dec 2023: ¥998.8M¥998.8MFY ending Dec 2024: ¥1.06B¥1.06BFY ending Dec 2025: ¥456.4M¥456.4MFY21FY22FY23FY24FY25

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(2025/01/01-2025/12/31)

    ID S100XULK2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(2024/01/01-2024/12/31)

    ID S100VGEB2025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(2023/01/01-2023/12/31)

    ID S100T4CN2024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(2022/01/01-2022/12/31)

    ID S100QGH52023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和3年1月1日-令和3年12月31日)

    ID S100NR092022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第41期(令和2年1月1日-令和2年12月31日)

    ID S100L1OM2021-03-26Open

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.