ES NetworksES NETWORKS CO., LTD.5867東証グロースサービス業FY ending Dec 2025, consolidated, J-GAAP

What does ES Networks do with its cash?

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

Operating cash flow
¥210.7M
Capex
¥7.4M
of revenue 0.2%
Free cash flow
¥203.3M
Returned to shareholders
¥134.7M
of net income: 62%
Dividend per share
¥50
Payout ratio (reported)
81.2%

Cash flow ratios

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

Net income¥217.5M
Operating cash flow¥210.7M
Cash conversion (operating CF ÷ operating income)
68.8%
Cash vs. profit gap
-¥6.9M(純利益の -3.2%)
Shareholder payments — dividends
of net income 61.9% · of FCF 66.3%
CapEx intensity (capex ÷ revenue)
0.2%
Investing CF relative to operating CF
34.0%

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

Five-year trend

Operating cash flow¥210.7M
FY ending Dec 2022: ¥132M¥132MFY ending Dec 2023: ¥124.5M¥124.5MFY ending Dec 2024: ¥374.7M¥374.7MFY ending Dec 2025: ¥210.7M¥210.7MFY22FY23FY24FY25
Free cash flow¥203.3M
FY ending Dec 2022: ¥130.8M¥130.8MFY ending Dec 2023: -¥47.8M-¥47.8MFY ending Dec 2024: ¥369.3M¥369.3MFY ending Dec 2025: ¥203.3M¥203.3MFY22FY23FY24FY25
Net income¥217.5M
FY ending Dec 2022: ¥143.1M¥143.1MFY ending Dec 2023: ¥136.8M¥136.8MFY ending Dec 2024: ¥301.7M¥301.7MFY ending Dec 2025: ¥217.5M¥217.5MFY22FY23FY24FY25

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 (3)
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2025/01/01-2025/12/31)

    ID S100XS2Y2026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2024/01/01-2024/12/31)

    ID S100VGEO2025-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2023/01/01-2023/12/31)

    ID S100T6JW2024-03-29Open

Extracted from XBRL: 50 / 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.