EpcoEPCO Co.,Ltd.2311東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Epco do with its cash?

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

Operating cash flow
¥370M
Capex
¥83.3M
of revenue 1.3%
Free cash flow
¥286.7M
Returned to shareholders
¥286.4M
of net income: 67%
Dividend per share
¥35
Payout ratio (reported)
238.6%

Cash flow ratios

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

Net income¥424.9M
Operating cash flow¥370M
Cash conversion (operating CF ÷ operating income)
98.2%
Cash vs. profit gap
-¥54.8M(純利益の -12.9%)
Shareholder payments — dividends
of net income 67.4% · of FCF 99.9%
CapEx intensity (capex ÷ revenue)
1.3%
Investing CF relative to operating CF
154.5%

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

Five-year trend

Operating cash flow¥370M
FY ending Dec 2021: ¥230M¥230MFY ending Dec 2022: -¥168M-¥168MFY ending Dec 2023: ¥465.7M¥465.7MFY ending Dec 2024: ¥321.8M¥321.8MFY ending Dec 2025: ¥370M¥370MFY21FY22FY23FY24FY25
Free cash flow¥286.7M
FY ending Dec 2021: ¥192.2M¥192.2MFY ending Dec 2022: -¥401.3M-¥401.3MFY ending Dec 2023: ¥437M¥437MFY ending Dec 2024: ¥247.6M¥247.6MFY ending Dec 2025: ¥286.7M¥286.7MFY21FY22FY23FY24FY25
Net income¥424.9M
FY ending Dec 2021: ¥658.1M¥658.1MFY ending Dec 2022: ¥359.2M¥359.2MFY ending Dec 2023: ¥626.5M¥626.5MFY ending Dec 2024: ¥327.1M¥327.1MFY ending Dec 2025: ¥424.9M¥424.9MFY21FY22FY23FY24FY25

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36期(2025/01/01-2025/12/31)

    ID S100XSPG2026-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第35期(2024/01/01-2024/12/31)

    ID S100VG6T2025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第34期(2023/01/01-2023/12/31)

    ID S100T4B42024-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第33期(2022/01/01-2022/12/31)

    ID S100QFC12023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第32期(令和3年1月1日-令和3年12月31日)

    ID S100NQ2Z2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第31期(令和2年1月1日-令和2年12月31日)

    ID S100L0FQ2021-03-26Open

Extracted from XBRL: 48 / 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.