DaytonaDAYTONA CORPORATION7228東証スタンダード輸送用機器FY ending Dec 2025, consolidated, J-GAAP

What does Daytona do with its cash?

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

Operating cash flow
¥837.5M
Capex
¥112.4M
of revenue 0.8%
Free cash flow
¥725.1M
Returned to shareholders
¥306.9M
of net income: 27%
Dividend per share
¥135
Payout ratio (reported)
38.6%

Cash flow ratios

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

Net income¥1.15B
Operating cash flow¥837.5M
Cash conversion (operating CF ÷ operating income)
52.0%
Cash vs. profit gap
-¥311.3M(純利益の -27.1%)
Shareholder returns
of net income 26.7% · of FCF 42.3%
Shareholder payments — dividends
of net income 26.7% · of FCF 42.3%
CapEx intensity (capex ÷ revenue)
0.8%
Investing CF relative to operating CF
27.0%

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

Five-year trend

Operating cash flow¥837.5M
FY ending Dec 2021: ¥752.5M¥752.5MFY ending Dec 2022: -¥4.2M-¥4.2MFY ending Dec 2023: ¥1.22B¥1.22BFY ending Dec 2024: ¥1.43B¥1.43BFY ending Dec 2025: ¥837.5M¥837.5MFY21FY22FY23FY24FY25
Free cash flow¥725.1M
FY ending Dec 2021: ¥593.9M¥593.9MFY ending Dec 2022: -¥100.1M-¥100.1MFY ending Dec 2023: ¥1.07B¥1.07BFY ending Dec 2024: ¥1.19B¥1.19BFY ending Dec 2025: ¥725.1M¥725.1MFY21FY22FY23FY24FY25
Net income¥1.15B
FY ending Dec 2021: ¥1.32B¥1.32BFY ending Dec 2022: ¥1.43B¥1.43BFY ending Dec 2023: ¥1.18B¥1.18BFY ending Dec 2024: ¥1.21B¥1.21BFY ending Dec 2025: ¥1.15B¥1.15BFY21FY22FY23FY24FY25

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54期(2025/01/01-2025/12/31)

    ID S100XSX22026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(2024/01/01-2024/12/31)

    ID S100VIX62025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(2023/01/01-2023/12/31)

    ID S100T4TG2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(2022/01/01-2022/12/31)

    ID S100QFHF2023-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第50期(令和3年1月1日-令和3年12月31日)

    ID S100NPDN2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第49期(令和2年1月1日-令和2年12月31日)

    ID S100L0D92021-03-25Open

Extracted from XBRL: 55 / 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.