CL HoldingsCL Holdings Inc.4286東証スタンダードサービス業FY ending Dec 2025, consolidated, IFRS

What does CL Holdings do with its cash?

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

Operating cash flow
¥905.5M
Capex
¥607.7M
of revenue 1.6%
Free cash flow
¥297.8M
Returned to shareholders
¥226.6M
of net income: 36%
Dividend per share
¥18
Payout ratio (reported)
141.7%

Cash flow ratios

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

Net income¥629M
Operating cash flow¥905.5M
Cash conversion (operating CF ÷ operating income)
64.5%
Cash vs. profit gap
¥276.5M(純利益の 44.0%)
Shareholder returns
of net income 36.0% · of FCF 76.1%
Shareholder payments — dividends
of net income 8.8% · of FCF 18.5%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
58.6%

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

Five-year trend

Operating cash flow¥905.5M
FY ending Dec 2021: ¥1.56B¥1.56BFY ending Dec 2022: ¥1.09B¥1.09BFY ending Dec 2023: ¥386.6M¥386.6MFY ending Dec 2024: ¥1.06B¥1.06BFY ending Dec 2025: ¥905.5M¥905.5MFY21FY22FY23FY24FY25
Free cash flow¥297.8M
FY ending Dec 2021: ¥1.31B¥1.31BFY ending Dec 2022: ¥969.4M¥969.4MFY ending Dec 2023: ¥31.8M¥31.8MFY ending Dec 2024: ¥511.5M¥511.5MFY ending Dec 2025: ¥297.8M¥297.8MFY21FY22FY23FY24FY25
Net income¥629M
FY ending Dec 2021: ¥1.27B¥1.27BFY ending Dec 2022: ¥364.5M¥364.5MFY ending Dec 2023: ¥511M¥511MFY ending Dec 2024: ¥164.4M¥164.4MFY ending Dec 2025: ¥629M¥629MFY21FY22FY23FY24FY25

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38期(2025/01/01-2025/12/31)

    ID S100XUVG2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(2024/01/01-2024/12/31)

    ID S100VIYW2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(2023/01/01-2023/12/31)

    ID S100T6CV2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2022/01/01-2022/12/31)

    ID S100QITL2023-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第34期(令和3年1月1日-令和3年12月31日)

    ID S100NRH82022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(令和2年1月1日-令和2年12月31日)

    ID S100L1PR2021-03-26Open

Extracted from XBRL: 44 / 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.