ElanELAN Corporation6099東証プライムサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Elan do with its cash?

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

Operating cash flow
¥4.3B
Capex
¥1.16B
of revenue 2.1%
Free cash flow
¥3.15B
Returned to shareholders
¥787.8M
of net income: 28%
Dividend per share
¥15
Payout ratio (reported)
38.5%

Cash flow ratios

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

Net income¥2.77B
Operating cash flow¥4.3B
Cash conversion (operating CF ÷ operating income)
100.7%
Cash vs. profit gap
¥1.54B(純利益の 55.5%)
Shareholder payments — dividends
of net income 28.5% · of FCF 25.0%
CapEx intensity (capex ÷ revenue)
2.1%
Investing CF relative to operating CF
80.5%

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

Five-year trend

Operating cash flow¥4.3B
FY ending Dec 2021: ¥2.11B¥2.11BFY ending Dec 2022: ¥1.58B¥1.58BFY ending Dec 2023: ¥1.78B¥1.78BFY ending Dec 2024: ¥4.5B¥4.5BFY ending Dec 2025: ¥4.3B¥4.3BFY21FY22FY23FY24FY25
Free cash flow¥3.15B
FY ending Dec 2021: ¥2.03B¥2.03BFY ending Dec 2022: ¥1.23B¥1.23BFY ending Dec 2023: ¥1.59B¥1.59BFY ending Dec 2024: ¥3.6B¥3.6BFY ending Dec 2025: ¥3.15B¥3.15BFY21FY22FY23FY24FY25
Net income¥2.77B
FY ending Dec 2021: ¥1.91B¥1.91BFY ending Dec 2022: ¥2.08B¥2.08BFY ending Dec 2023: ¥2.52B¥2.52BFY ending Dec 2024: ¥2.35B¥2.35BFY ending Dec 2025: ¥2.77B¥2.77BFY21FY22FY23FY24FY25

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32期(2025/01/01-2025/12/31)

    ID S100XU872026-03-26Open
  • EDINET (FSA Japan)

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

    ID S100VFHU2025-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(2023/01/01-2023/12/31)

    ID S100T3XJ2024-03-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第29期(2022/01/01-2022/12/31)

    ID S100QNA02023-04-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(令和3年1月1日-令和3年12月31日)

    ID S100NPSG2022-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(令和2年1月1日-令和2年12月31日)

    ID S100L0LN2021-03-24Open

Extracted from XBRL: 49 / 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.