DMG MoriDMG MORI CO., LTD.6141東証プライム機械FY ending Dec 2025, consolidated, IFRS

What does DMG Mori do with its cash?

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

Operating cash flow
¥26B
Capex
¥29.5B
of revenue 5.7%
Free cash flow
-¥3.54B
Returned to shareholders
¥20.8B
of net income: 87%
Dividend per share
¥105
Payout ratio (reported)
114.7%

Cash flow ratios

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

Net income¥24B
Operating cash flow¥26B
Cash conversion (operating CF ÷ operating income)
136.9%
Cash vs. profit gap
¥1.95B(純利益の 8.1%)
Shareholder returns
of net income 86.6%
Shareholder payments — dividends
of net income 59.0%
CapEx intensity (capex ÷ revenue)
5.7%
Investing CF relative to operating CF
43.2%

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

Five-year trend

Operating cash flow¥26B
FY ending Dec 2021: ¥49.7B¥49.7BFY ending Dec 2022: ¥69.7B¥69.7BFY ending Dec 2023: ¥51.6B¥51.6BFY ending Dec 2024: ¥44.6B¥44.6BFY ending Dec 2025: ¥26B¥26BFY21FY22FY23FY24FY25
Free cash flow-¥3.54B
FY ending Dec 2021: ¥26.5B¥26.5BFY ending Dec 2022: ¥28.6B¥28.6BFY ending Dec 2023: ¥9.14B¥9.14BFY ending Dec 2024: ¥774M¥774MFY ending Dec 2025: -¥3.54B-¥3.54BFY21FY22FY23FY24FY25
Net income¥24B
FY ending Dec 2021: ¥13.5B¥13.5BFY ending Dec 2022: ¥25.4B¥25.4BFY ending Dec 2023: ¥33.9B¥33.9BFY ending Dec 2024: ¥7.7B¥7.7BFY ending Dec 2025: ¥24B¥24BFY21FY22FY23FY24FY25

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78期(2025/01/01-2025/12/31)

    ID S100XUMY2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第77期(2024/01/01-2024/12/31)

    ID S100VI242025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(2023/01/01-2023/12/31)

    ID S100T66J2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(2022/01/01-2022/12/31)

    ID S100QH6T2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(令和3年1月1日-令和3年12月31日)

    ID S100NPE42022-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(令和2年1月1日-令和2年12月31日)

    ID S100L2GU2021-03-29Open

Extracted from XBRL: 43 / 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.