DynapacDynapac Co., Ltd.3947東証スタンダードパルプ・紙FY ending Dec 2025, consolidated, J-GAAP

What does Dynapac do with its cash?

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

Operating cash flow
¥5.11B
Capex
¥1.94B
of revenue 2.9%
Free cash flow
¥3.17B
Returned to shareholders
¥1.2B
of net income: 38%
Dividend per share
¥80
Payout ratio (reported)
27.4%

Cash flow ratios

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

Net income¥3.18B
Operating cash flow¥5.11B
Cash conversion (operating CF ÷ operating income)
177.2%
Cash vs. profit gap
¥1.93B(純利益の 60.7%)
Shareholder returns
of net income 37.9% · of FCF 38.0%
Shareholder payments — dividends
of net income 21.9% · of FCF 21.9%
CapEx intensity (capex ÷ revenue)
2.9%
Investing CF relative to operating CF
112.7%

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

Five-year trend

Operating cash flow¥5.11B
FY ending Dec 2021: ¥4.3B¥4.3BFY ending Dec 2022: ¥3.07B¥3.07BFY ending Dec 2023: ¥5.78B¥5.78BFY ending Dec 2024: ¥1.07B¥1.07BFY ending Dec 2025: ¥5.11B¥5.11BFY21FY22FY23FY24FY25
Free cash flow¥3.17B
FY ending Dec 2021: ¥2.82B¥2.82BFY ending Dec 2022: ¥1.14B¥1.14BFY ending Dec 2023: ¥2.44B¥2.44BFY ending Dec 2024: -¥1.1B-¥1.1BFY ending Dec 2025: ¥3.17B¥3.17BFY21FY22FY23FY24FY25
Net income¥3.18B
FY ending Dec 2021: ¥1.4B¥1.4BFY ending Dec 2022: ¥1.61B¥1.61BFY ending Dec 2023: ¥1.61B¥1.61BFY ending Dec 2024: ¥2.98B¥2.98BFY ending Dec 2025: ¥3.18B¥3.18BFY21FY22FY23FY24FY25

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64期(2025/01/01-2025/12/31)

    ID S100XT1X2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2024/01/01-2024/12/31)

    ID S100VGLT2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2023/01/01-2023/12/31)

    ID S100T50D2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(2022/01/01-2022/12/31)

    ID S100QGSP2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和3年1月1日-令和3年12月31日)

    ID S100NP7W2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(令和2年1月1日-令和2年12月31日)

    ID S100L0M02021-03-25Open

Extracted from XBRL: 54 / 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.