Ezaki GlicoEZAKI GLICO CO.,LTD.2206東証プライム食料品FY ending Dec 2025, consolidated, J-GAAP

What does Ezaki Glico do with its cash?

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

Operating cash flow
¥27.3B
Capex
¥12.4B
of revenue 3.4%
Free cash flow
¥14.9B
Returned to shareholders
¥5.73B
of net income: 114%
Dividend per share
¥95

Cash flow ratios

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

Net income¥5.04B
Operating cash flow¥27.3B
Cash conversion (operating CF ÷ operating income)
312.3%
Cash vs. profit gap
¥22.2B(純利益の 441.7%)
Shareholder returns
of net income 113.8% · of FCF 38.5%
Shareholder payments — dividends
of net income 113.8% · of FCF 38.5%
CapEx intensity (capex ÷ revenue)
3.4%
Investing CF relative to operating CF
50.8%

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

Five-year trend

Operating cash flow¥27.3B
FY ending Dec 2021: ¥28.7B¥28.7BFY ending Dec 2022: ¥16.8B¥16.8BFY ending Dec 2023: ¥28.1B¥28.1BFY ending Dec 2024: ¥1.81B¥1.81BFY ending Dec 2025: ¥27.3B¥27.3BFY21FY22FY23FY24FY25
Free cash flow¥14.9B
FY ending Dec 2021: ¥4.89B¥4.89BFY ending Dec 2022: -¥8.89B-¥8.89BFY ending Dec 2023: ¥9.69B¥9.69BFY ending Dec 2024: -¥15.7B-¥15.7BFY ending Dec 2025: ¥14.9B¥14.9BFY21FY22FY23FY24FY25
Net income¥5.04B
FY ending Dec 2021: ¥13.5B¥13.5BFY ending Dec 2022: ¥8.1B¥8.1BFY ending Dec 2023: ¥14.1B¥14.1BFY ending Dec 2024: ¥8.11B¥8.11BFY ending Dec 2025: ¥5.04B¥5.04BFY21FY22FY23FY24FY25

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121期(2025/01/01-2025/12/31)

    ID S100XRXN2026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第120期(2024/01/01-2024/12/31)

    ID S100VFYV2025-03-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第119期(2023/01/01-2023/12/31)

    ID S100U77X2024-08-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第118期(2022/01/01-2022/12/31)

    ID S100QH5O2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第117期(令和3年1月1日-令和3年12月31日)

    ID S100NPJP2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第116期(令和2年1月1日-令和2年12月31日)

    ID S100KZGE2021-03-25Open

Extracted from XBRL: 54 / 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.