EbaraEBARA CORPORATION6361東証プライム機械FY ending Dec 2025, consolidated, IFRS

What does Ebara do with its cash?

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

Operating cash flow
¥40.8B
Capex
¥92.2B
of revenue 9.6%
Free cash flow
-¥51.5B
Returned to shareholders
¥47.8B
of net income: 62%
Dividend per share
¥59
Payout ratio (reported)
64.8%

Cash flow ratios

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

Net income¥76.6B
Operating cash flow¥40.8B
Cash conversion (operating CF ÷ operating income)
35.8%
Cash vs. profit gap
-¥35.9B(純利益の -46.8%)
Shareholder returns
of net income 62.4%
Shareholder payments — dividends
of net income 36.2%
CapEx intensity (capex ÷ revenue)
9.6%
Investing CF relative to operating CF
223.9%

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

Five-year trend

Operating cash flow¥40.8B
FY ending Dec 2021: ¥72.9B¥72.9BFY ending Dec 2022: ¥37.1B¥37.1BFY ending Dec 2023: ¥70B¥70BFY ending Dec 2024: ¥100.9B¥100.9BFY ending Dec 2025: ¥40.8B¥40.8BFY21FY22FY23FY24FY25
Free cash flow-¥51.5B
FY ending Dec 2021: ¥47.1B¥47.1BFY ending Dec 2022: ¥12.7B¥12.7BFY ending Dec 2023: ¥35.5B¥35.5BFY ending Dec 2024: ¥50B¥50BFY ending Dec 2025: -¥51.5B-¥51.5BFY21FY22FY23FY24FY25
Net income¥76.6B
FY ending Dec 2021: ¥43.6B¥43.6BFY ending Dec 2022: ¥50.5B¥50.5BFY ending Dec 2023: ¥60.3B¥60.3BFY ending Dec 2024: ¥71.4B¥71.4BFY ending Dec 2025: ¥76.6B¥76.6BFY21FY22FY23FY24FY25

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161期(2025/01/01-2025/12/31)

    ID S100XS6E2026-03-23Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第160期(2024/01/01-2024/12/31)

    ID S100VJZM2025-04-03Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第159期(2023/01/01-2023/12/31)

    ID S100TRMW2024-06-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第158期(2022/01/01-2022/12/31)

    ID S100QHPL2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第157期(令和3年1月1日-令和3年12月31日)

    ID S100NRWW2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第156期(令和2年1月1日-令和2年12月31日)

    ID S100L1ZE2021-03-29Open

Extracted from XBRL: 45 / 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.