CybozuCybozu, Inc.4776東証プライム情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does Cybozu do with its cash?

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

Operating cash flow
¥10.7B
Capex
¥3.2B
of revenue 8.5%
Free cash flow
¥7.48B
Returned to shareholders
¥1.38B
of net income: 20%
Dividend per share
¥40
Payout ratio (reported)
26.5%

Cash flow ratios

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

Net income¥7.08B
Operating cash flow¥10.7B
Cash conversion (operating CF ÷ operating income)
105.7%
Cash vs. profit gap
¥3.6B(純利益の 50.8%)
Shareholder payments — dividends
of net income 19.5% · of FCF 18.5%
CapEx intensity (capex ÷ revenue)
8.5%
Investing CF relative to operating CF
29.1%

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

Five-year trend

Operating cash flow¥10.7B
FY ending Dec 2021: ¥472M¥472MFY ending Dec 2022: ¥1.33B¥1.33BFY ending Dec 2023: ¥4.55B¥4.55BFY ending Dec 2024: ¥5.6B¥5.6BFY ending Dec 2025: ¥10.7B¥10.7BFY21FY22FY23FY24FY25
Free cash flow¥7.48B
FY ending Dec 2021: -¥888M-¥888MFY ending Dec 2022: -¥1.65B-¥1.65BFY ending Dec 2023: ¥2.1B¥2.1BFY ending Dec 2024: ¥2.63B¥2.63BFY ending Dec 2025: ¥7.48B¥7.48BFY21FY22FY23FY24FY25
Net income¥7.08B
FY ending Dec 2021: ¥551M¥551MFY ending Dec 2022: ¥66M¥66MFY ending Dec 2023: ¥2.49B¥2.49BFY ending Dec 2024: ¥3.56B¥3.56BFY ending Dec 2025: ¥7.08B¥7.08BFY21FY22FY23FY24FY25

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29期(2025/01/01-2025/12/31)

    ID S100XUKS2026-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2024/01/01-2024/12/31)

    ID S100VHOF2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2023/01/01-2023/12/31)

    ID S100T5RW2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/01/01-2022/12/31)

    ID S100QFC32023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和3年1月1日-令和3年12月31日)

    ID S100NQ3L2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和2年1月1日-令和2年12月31日)

    ID S100L0U52021-03-26Open

Extracted from XBRL: 52 / 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.