FujimakFUJIMAK CORPORATION5965東証スタンダード金属製品FY ending Dec 2025, consolidated, J-GAAP

What does Fujimak do with its cash?

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

Operating cash flow
¥944.4M
Capex
¥1.8B
of revenue 3.8%
Free cash flow
-¥856.2M
Returned to shareholders
¥589.8M
of net income: 25%
Dividend per share
¥40
Payout ratio (reported)
34.3%

Cash flow ratios

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

Net income¥2.34B
Operating cash flow¥944.4M
Cash conversion (operating CF ÷ operating income)
31.0%
Cash vs. profit gap
-¥1.4B(純利益の -59.7%)
Shareholder payments — dividends
of net income 25.2%
CapEx intensity (capex ÷ revenue)
3.8%
Investing CF relative to operating CF
214.7%

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

Five-year trend

Operating cash flow¥944.4M
FY ending Dec 2021: ¥2.6B¥2.6BFY ending Dec 2022: ¥290.5M¥290.5MFY ending Dec 2023: ¥2.85B¥2.85BFY ending Dec 2024: ¥3.14B¥3.14BFY ending Dec 2025: ¥944.4M¥944.4MFY21FY22FY23FY24FY25
Free cash flow-¥856.2M
FY ending Dec 2021: ¥2.19B¥2.19BFY ending Dec 2022: -¥360.6M-¥360.6MFY ending Dec 2023: ¥1.38B¥1.38BFY ending Dec 2024: ¥1.03B¥1.03BFY ending Dec 2025: -¥856.2M-¥856.2MFY21FY22FY23FY24FY25
Net income¥2.34B
FY ending Dec 2021: ¥649.6M¥649.6MFY ending Dec 2022: ¥992.6M¥992.6MFY ending Dec 2023: ¥1.67B¥1.67BFY ending Dec 2024: ¥2.27B¥2.27BFY ending Dec 2025: ¥2.34B¥2.34BFY21FY22FY23FY24FY25

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77期(2025/01/01-2025/12/31)

    ID S100XV4T2026-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(2024/01/01-2024/12/31)

    ID S100VJ9K2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(2023/01/01-2023/12/31)

    ID S100T6IT2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(2022/01/01-2022/12/31)

    ID S100QIHL2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(令和3年1月1日-令和3年12月31日)

    ID S100NST42022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(令和2年4月1日-令和2年12月31日)

    ID S100L38J2021-03-31Open

Extracted from XBRL: 52 / 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.