Fujisan Magazine ServiceFujisan Magazine Service Co.,Ltd.3138東証スタンダード小売業FY ending Dec 2025, consolidated, J-GAAP

What does Fujisan Magazine Service do with its cash?

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

Operating cash flow
¥422M
Capex
¥350.2M
of revenue 6.0%
Free cash flow
¥71.8M
Returned to shareholders
¥52.8M
of net income: 67%
Dividend per share
¥30
Payout ratio (reported)
136.0%

Cash flow ratios

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

Net income¥79.2M
Operating cash flow¥422M
Cash conversion (operating CF ÷ operating income)
259.4%
Cash vs. profit gap
¥342.7M(純利益の 432.6%)
Shareholder payments — dividends
of net income 66.7% · of FCF 73.6%
CapEx intensity (capex ÷ revenue)
6.0%
Investing CF relative to operating CF
113.9%

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

Five-year trend

Operating cash flow¥422M
FY ending Dec 2021: ¥532.9M¥532.9MFY ending Dec 2022: ¥435.2M¥435.2MFY ending Dec 2023: ¥429.6M¥429.6MFY ending Dec 2024: ¥276.6M¥276.6MFY ending Dec 2025: ¥422M¥422MFY21FY22FY23FY24FY25
Free cash flow¥71.8M
FY ending Dec 2021: ¥332.9M¥332.9MFY ending Dec 2023: ¥145.6M¥145.6MFY ending Dec 2024: -¥78.8M-¥78.8MFY ending Dec 2025: ¥71.8M¥71.8MFY21FY22FY23FY24FY25
Net income¥79.2M
FY ending Dec 2021: ¥346.9M¥346.9MFY ending Dec 2022: ¥288.1M¥288.1MFY ending Dec 2023: ¥223M¥223MFY ending Dec 2024: ¥171M¥171MFY ending Dec 2025: ¥79.2M¥79.2MFY21FY22FY23FY24FY25

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24期(2025/01/01-2025/12/31)

    ID S100XUDW2026-03-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第23期(2024/01/01-2024/12/31)

    ID S100WSI22025-10-01Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2023/01/01-2023/12/31)

    ID S100T50O2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2022/01/01-2022/12/31)

    ID S100QG9F2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和3年1月1日-令和3年12月31日)

    ID S100NQHV2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(令和2年1月1日-令和2年12月31日)

    ID S100L0OD2021-03-25Open

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.