Furubayashi ShikoFURUBAYASHI SHIKO CO.,LTD.3944東証スタンダードパルプ・紙FY ending Dec 2025, consolidated, J-GAAP

What does Furubayashi Shiko do with its cash?

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

Operating cash flow
¥1.06B
Capex
¥388.2M
of revenue 2.2%
Free cash flow
¥671.2M
Returned to shareholders
¥55.5M
of net income: 18%
Dividend per share
¥50
Payout ratio (reported)
13.6%

Cash flow ratios

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

Net income¥315.4M
Operating cash flow¥1.06B
Cash conversion (operating CF ÷ operating income)
244.9%
Cash vs. profit gap
¥744M(純利益の 235.9%)
Shareholder payments — dividends
of net income 17.6% · of FCF 8.3%
CapEx intensity (capex ÷ revenue)
2.2%
Investing CF relative to operating CF
68.4%

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

Five-year trend

Operating cash flow¥1.06B
FY ending Dec 2021: ¥259.5M¥259.5MFY ending Dec 2022: ¥1.51B¥1.51BFY ending Dec 2023: ¥655.8M¥655.8MFY ending Dec 2024: ¥392.8M¥392.8MFY ending Dec 2025: ¥1.06B¥1.06BFY21FY22FY23FY24FY25
Free cash flow¥671.2M
FY ending Dec 2021: -¥266.5M-¥266.5MFY ending Dec 2022: ¥1.2B¥1.2BFY ending Dec 2023: -¥274.3M-¥274.3MFY ending Dec 2024: -¥766.9M-¥766.9MFY ending Dec 2025: ¥671.2M¥671.2MFY21FY22FY23FY24FY25
Net income¥315.4M
FY ending Dec 2021: ¥136M¥136MFY ending Dec 2022: ¥330.7M¥330.7MFY ending Dec 2023: ¥439.3M¥439.3MFY ending Dec 2024: ¥248.3M¥248.3MFY ending Dec 2025: ¥315.4M¥315.4MFY21FY22FY23FY24FY25

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96期(2025/01/01-2025/12/31)

    ID S100XRPZ2026-03-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第95期(2024/01/01-2024/12/31)

    ID S100VHLO2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第94期(2023/01/01-2023/12/31)

    ID S100T4YU2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第93期(2022/01/01-2022/12/31)

    ID S100QHN62023-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第92期(令和3年1月1日-令和3年12月31日)

    ID S100NROR2022-03-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第91期(令和2年1月1日-令和2年12月31日)

    ID S100L1SB2021-03-30Open

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.