Create MedicCREATE MEDIC CO.,LTD.5187東証スタンダード精密機器FY ending Dec 2025, consolidated, J-GAAP

What does Create Medic do with its cash?

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

Operating cash flow
¥530.1M
Capex
¥445.1M
of revenue 3.3%
Free cash flow
¥85M
Returned to shareholders
¥514.9M
of net income: 72%
Dividend per share
¥45
Payout ratio (reported)
54.2%

Cash flow ratios

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

Net income¥713.7M
Operating cash flow¥530.1M
Cash conversion (operating CF ÷ operating income)
52.7%
Cash vs. profit gap
-¥183.6M(純利益の -25.7%)
Shareholder returns
of net income 72.1% · of FCF 605.8%
Shareholder payments — dividends
of net income 44.1% · of FCF 370.3%
CapEx intensity (capex ÷ revenue)
3.3%
Investing CF relative to operating CF
108.1%

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

Five-year trend

Operating cash flow¥530.1M
FY ending Dec 2021: ¥1.25B¥1.25BFY ending Dec 2022: ¥478.6M¥478.6MFY ending Dec 2023: ¥698.8M¥698.8MFY ending Dec 2024: ¥2.25B¥2.25BFY ending Dec 2025: ¥530.1M¥530.1MFY21FY22FY23FY24FY25
Free cash flow¥85M
FY ending Dec 2021: ¥629.6M¥629.6MFY ending Dec 2022: ¥116.3M¥116.3MFY ending Dec 2023: ¥247.2M¥247.2MFY ending Dec 2024: ¥1.77B¥1.77BFY ending Dec 2025: ¥85M¥85MFY21FY22FY23FY24FY25
Net income¥713.7M
FY ending Dec 2021: ¥660.4M¥660.4MFY ending Dec 2022: ¥482.2M¥482.2MFY ending Dec 2023: ¥154M¥154MFY ending Dec 2024: ¥840.9M¥840.9MFY ending Dec 2025: ¥713.7M¥713.7MFY21FY22FY23FY24FY25

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52期(2025/01/01-2025/12/31)

    ID S100XUEF2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(2024/01/01-2024/12/31)

    ID S100VIIX2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(2023/01/01-2023/12/31)

    ID S100T5T52024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(2022/01/01-2022/12/31)

    ID S100QHHM2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第48期(令和3年1月1日-令和3年12月31日)

    ID S100NSFQ2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第47期(令和2年1月1日-令和2年12月31日)

    ID S100L2TW2021-03-30Open

Extracted from XBRL: 50 / 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.