Endo ManufacturingENDO MANUFACTURING CO.,LTD.7841東証スタンダードその他製品FY ending Dec 2025, consolidated, J-GAAP

What does Endo Manufacturing do with its cash?

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

Operating cash flow
¥1.46B
Capex
¥1.65B
of revenue 9.0%
Free cash flow
-¥191.4M
Returned to shareholders
¥357.2M
of net income: 59%
Dividend per share
¥40
Payout ratio (reported)
38.2%

Cash flow ratios

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

Net income¥601M
Operating cash flow¥1.46B
Cash conversion (operating CF ÷ operating income)
141.9%
Cash vs. profit gap
¥856.5M(純利益の 142.5%)
Shareholder payments — dividends
of net income 59.4%
CapEx intensity (capex ÷ revenue)
9.0%
Investing CF relative to operating CF
157.8%

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

Five-year trend

Operating cash flow¥1.46B
FY ending Dec 2021: ¥1.58B¥1.58BFY ending Dec 2022: ¥1.93B¥1.93BFY ending Dec 2023: ¥2.4B¥2.4BFY ending Dec 2024: ¥1.76B¥1.76BFY ending Dec 2025: ¥1.46B¥1.46BFY21FY22FY23FY24FY25
Free cash flow-¥191.4M
FY ending Dec 2021: ¥709.1M¥709.1MFY ending Dec 2022: ¥889.8M¥889.8MFY ending Dec 2023: ¥1.58B¥1.58BFY ending Dec 2024: ¥354.9M¥354.9MFY ending Dec 2025: -¥191.4M-¥191.4MFY21FY22FY23FY24FY25
Net income¥601M
FY ending Dec 2021: ¥1.6B¥1.6BFY ending Dec 2022: ¥796.8M¥796.8MFY ending Dec 2023: ¥762.9M¥762.9MFY ending Dec 2024: ¥1.12B¥1.12BFY ending Dec 2025: ¥601M¥601MFY21FY22FY23FY24FY25

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76期(2025/01/01-2025/12/31)

    ID S100XTH12026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(2024/01/01-2024/12/31)

    ID S100VHA42025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(2023/01/01-2023/12/31)

    ID S100T4IP2024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(2022/01/01-2022/12/31)

    ID S100QGYO2023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(令和3年1月1日-令和3年12月31日)

    ID S100NQ592022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第71期(令和2年1月1日-令和2年12月31日)

    ID S100L16R2021-03-26Open

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.