Fuji SeikiFUJI SEIKI CO.,LTD.6400東証スタンダード機械FY ending Dec 2025, consolidated, J-GAAP

What does Fuji Seiki do with its cash?

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

Operating cash flow
¥927.9M
Capex
¥625.4M
of revenue 7.2%
Free cash flow
¥302.5M
Returned to shareholders
¥51.5M
of net income: 22%
Dividend per share
¥7
Payout ratio (reported)
937.1%

Cash flow ratios

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

Net income¥230.8M
Operating cash flow¥927.9M
Cash conversion (operating CF ÷ operating income)
195.7%
Cash vs. profit gap
¥697.1M(純利益の 302.1%)
Shareholder payments — dividends
of net income 22.3% · of FCF 17.0%
CapEx intensity (capex ÷ revenue)
7.2%
Investing CF relative to operating CF
67.6%

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

Five-year trend

Operating cash flow¥927.9M
FY ending Dec 2021: ¥886.3M¥886.3MFY ending Dec 2022: ¥593.3M¥593.3MFY ending Dec 2023: ¥1.1B¥1.1BFY ending Dec 2024: ¥855.6M¥855.6MFY ending Dec 2025: ¥927.9M¥927.9MFY21FY22FY23FY24FY25
Free cash flow¥302.5M
FY ending Dec 2021: ¥373.7M¥373.7MFY ending Dec 2022: ¥120.7M¥120.7MFY ending Dec 2023: ¥581.4M¥581.4MFY ending Dec 2024: ¥168.9M¥168.9MFY ending Dec 2025: ¥302.5M¥302.5MFY21FY22FY23FY24FY25
Net income¥230.8M
FY ending Dec 2021: ¥505.5M¥505.5MFY ending Dec 2022: ¥338.9M¥338.9MFY ending Dec 2023: ¥232.9M¥232.9MFY ending Dec 2024: ¥139.2M¥139.2MFY ending Dec 2025: ¥230.8M¥230.8MFY21FY22FY23FY24FY25

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61期(2025/01/01-2025/12/31)

    ID S100XUJ92026-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(2024/01/01-2024/12/31)

    ID S100VHCQ2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第59期(2023/01/01-2023/12/31)

    ID S100T58C2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第58期(2022/01/01-2022/12/31)

    ID S100QHQT2023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第57期(令和3年1月1日-令和3年12月31日)

    ID S100NR982022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第56期(令和2年1月1日-令和2年12月31日)

    ID S100KZHN2021-03-31Open

Extracted from XBRL: 51 / 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.