CTI EngineeringCTI Engineering Co.,Ltd.9621東証プライムサービス業FY ending Dec 2025, consolidated, J-GAAP

What does CTI Engineering do with its cash?

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

Operating cash flow
¥5.77B
Capex
¥1.3B
of revenue 1.3%
Free cash flow
¥4.47B
Returned to shareholders
¥2.73B
of net income: 46%
Dividend per share
¥75
Payout ratio (reported)
35.2%

Cash flow ratios

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

Net income¥5.95B
Operating cash flow¥5.77B
Cash conversion (operating CF ÷ operating income)
63.1%
Cash vs. profit gap
-¥184M(純利益の -3.1%)
Shareholder returns
of net income 45.8% · of FCF 61.0%
Shareholder payments — dividends
of net income 35.0% · of FCF 46.6%
CapEx intensity (capex ÷ revenue)
1.3%
Investing CF relative to operating CF
10.6%

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

Five-year trend

Operating cash flow¥5.77B
FY ending Dec 2021: ¥5.34B¥5.34BFY ending Dec 2022: ¥3.8B¥3.8BFY ending Dec 2023: ¥874M¥874MFY ending Dec 2024: ¥2.41B¥2.41BFY ending Dec 2025: ¥5.77B¥5.77BFY21FY22FY23FY24FY25
Free cash flow¥4.47B
FY ending Dec 2021: ¥4.78B¥4.78BFY ending Dec 2022: ¥3.14B¥3.14BFY ending Dec 2023: -¥96M-¥96MFY ending Dec 2024: ¥1.46B¥1.46BFY ending Dec 2025: ¥4.47B¥4.47BFY21FY22FY23FY24FY25
Net income¥5.95B
FY ending Dec 2021: ¥4.47B¥4.47BFY ending Dec 2022: ¥5.87B¥5.87BFY ending Dec 2023: ¥7.53B¥7.53BFY ending Dec 2024: ¥6.75B¥6.75BFY ending Dec 2025: ¥5.95B¥5.95BFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第63期(2025/01/01-2025/12/31)

    ID S100XXFD2026-04-07Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第62期(2024/01/01-2024/12/31)

    ID S100WBDJ2025-07-04Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第61期(2023/01/01-2023/12/31)

    ID S100TC9V2024-04-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(2022/01/01-2022/12/31)

    ID S100QHAI2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和3年1月1日-令和3年12月31日)

    ID S100NQFC2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第58期(令和2年1月1日-令和2年12月31日)

    ID S100L1GQ2021-03-26Open

Extracted from XBRL: 53 / 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.