NikkisoNIKKISO CO., LTD.6376東証プライム精密機器FY ending Dec 2025, consolidated, IFRS

What does Nikkiso do with its cash?

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

Operating cash flow
¥17.6B
Capex
¥7.12B
of revenue 3.3%
Free cash flow
¥10.5B
Returned to shareholders
¥3.73B
of net income: 27%
Dividend per share
¥40
Payout ratio (reported)
797.0%

Cash flow ratios

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

Net income¥13.7B
Operating cash flow¥17.6B
Cash conversion (operating CF ÷ operating income)
114.9%
Cash vs. profit gap
¥3.97B(純利益の 29.1%)
Shareholder returns
of net income 27.3% · of FCF 35.6%
Shareholder payments — dividends
of net income 16.0% · of FCF 20.8%
CapEx intensity (capex ÷ revenue)
3.3%
Investing CF relative to operating CF
0.8%

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

Five-year trend

Operating cash flow¥17.6B
FY ending Dec 2021: ¥3.59B¥3.59BFY ending Dec 2022: ¥8.38B¥8.38BFY ending Dec 2023: ¥14.2B¥14.2BFY ending Dec 2024: -¥6.57B-¥6.57BFY ending Dec 2025: ¥17.6B¥17.6BFY21FY22FY23FY24FY25
Free cash flow¥10.5B
FY ending Dec 2021: -¥8.63B-¥8.63BFY ending Dec 2023: ¥4.81B¥4.81BFY ending Dec 2024: -¥13.1B-¥13.1BFY ending Dec 2025: ¥10.5B¥10.5BFY21FY22FY23FY24FY25
Net income¥13.7B
FY ending Dec 2021: ¥221M¥221MFY ending Dec 2022: ¥13.6B¥13.6BFY ending Dec 2023: ¥9.07B¥9.07BFY ending Dec 2024: ¥7.96B¥7.96BFY ending Dec 2025: ¥13.7B¥13.7BFY21FY22FY23FY24FY25

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85期(2025/01/01-2025/12/31)

    ID S100XU3R2026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第84期(2024/01/01-2024/12/31)

    ID S100VIWX2025-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第83期(2023/01/01-2023/12/31)

    ID S100T8MN2024-04-09Open
  • EDINET (FSA Japan)

    有価証券報告書-第82期(2022/01/01-2022/12/31)

    ID S100QHTY2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第81期(令和3年1月1日-令和3年12月31日)

    ID S100NRSC2022-03-31Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第80期(令和2年1月1日-令和2年12月31日)

    ID S100LCA82021-05-14Open

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.