DaiwaDAIWA LTD.6459東証プライム機械FY ending Dec 2025, non-consolidated, J-GAAP

What does Daiwa do with its cash?

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

Operating cash flow
¥4.3B
Capex
¥1.39B
of revenue 3.0%
Free cash flow
¥2.91B
Returned to shareholders
¥2.96B
of net income: 58%
Dividend per share
¥50
Payout ratio (reported)
48.6%

Cash flow ratios

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

Net income¥5.08B
Operating cash flow¥4.3B
Cash conversion (operating CF ÷ operating income)
57.5%
Cash vs. profit gap
-¥776.4M(純利益の -15.3%)
Shareholder returns
of net income 58.3% · of FCF 101.6%
Shareholder payments — dividends
of net income 58.3% · of FCF 101.6%
CapEx intensity (capex ÷ revenue)
3.0%
Investing CF relative to operating CF
35.2%

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

Five-year trend

Operating cash flow¥4.3B
FY ending Dec 2021: ¥6.43B¥6.43BFY ending Dec 2022: ¥4.29B¥4.29BFY ending Dec 2023: ¥8.89B¥8.89BFY ending Dec 2024: ¥3.45B¥3.45BFY ending Dec 2025: ¥4.3B¥4.3BFY21FY22FY23FY24FY25
Free cash flow¥2.91B
FY ending Dec 2021: ¥4.22B¥4.22BFY ending Dec 2022: ¥3.69B¥3.69BFY ending Dec 2023: ¥7.71B¥7.71BFY ending Dec 2024: ¥898.1M¥898.1MFY ending Dec 2025: ¥2.91B¥2.91BFY21FY22FY23FY24FY25
Net income¥5.08B
FY ending Dec 2021: ¥3.61B¥3.61BFY ending Dec 2022: ¥4.45B¥4.45BFY ending Dec 2023: ¥5.54B¥5.54BFY ending Dec 2024: ¥5.44B¥5.44BFY ending Dec 2025: ¥5.08B¥5.08BFY21FY22FY23FY24FY25

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65期(2025/01/01-2025/12/31)

    ID S100XU5A2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2024/01/01-2024/12/31)

    ID S100VJ3I2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2023/01/01-2023/12/31)

    ID S100T61U2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2022/01/01-2022/12/31)

    ID S100QISL2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(令和3年1月1日-令和3年12月31日)

    ID S100NSZ02022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和2年1月1日-令和2年12月31日)

    ID S100L3G92021-03-31Open

Extracted from XBRL: 47 / 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.