GMO PepaboGMO Pepabo, Inc.3633東証スタンダード情報・通信業FY ending Dec 2025, consolidated, J-GAAP

What does GMO Pepabo do with its cash?

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

Operating cash flow
¥1.44B
Capex
¥177.4M
of revenue 1.6%
Free cash flow
¥1.27B
Returned to shareholders
¥480.3M
of net income: 55%
Dividend per share
¥111
Payout ratio (reported)
66.0%

Cash flow ratios

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

Net income¥878.4M
Operating cash flow¥1.44B
Cash conversion (operating CF ÷ operating income)
154.7%
Cash vs. profit gap
¥564.3M(純利益の 64.2%)
Shareholder returns
of net income 54.7% · of FCF 38.0%
Shareholder payments — dividends
of net income 34.2% · of FCF 23.7%
CapEx intensity (capex ÷ revenue)
1.6%
Investing CF relative to operating CF
17.5%

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

Five-year trend

Operating cash flow¥1.44B
FY ending Dec 2021: ¥669.1M¥669.1MFY ending Dec 2022: -¥213.4M-¥213.4MFY ending Dec 2023: ¥1.78B¥1.78BFY ending Dec 2024: ¥1.21B¥1.21BFY ending Dec 2025: ¥1.44B¥1.44BFY21FY22FY23FY24FY25
Free cash flow¥1.27B
FY ending Dec 2021: ¥338.8M¥338.8MFY ending Dec 2022: -¥708.9M-¥708.9MFY ending Dec 2023: ¥1.38B¥1.38BFY ending Dec 2024: ¥901.2M¥901.2MFY ending Dec 2025: ¥1.27B¥1.27BFY21FY22FY23FY24FY25
Net income¥878.4M
FY ending Dec 2021: ¥715.4M¥715.4MFY ending Dec 2022: ¥510.1M¥510.1MFY ending Dec 2023: -¥628.8M-¥628.8MFY ending Dec 2024: ¥591.6M¥591.6MFY ending Dec 2025: ¥878.4M¥878.4MFY21FY22FY23FY24FY25

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24期(2025/01/01-2025/12/31)

    ID S100XS5R2026-03-19Open
  • EDINET (FSA Japan)

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

    ID S100VFOR2025-03-21Open
  • EDINET (FSA Japan)

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

    ID S100T2YG2024-03-21Open
  • EDINET (FSA Japan)

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

    ID S100QHRW2023-03-29Open
  • 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 S100NP772022-03-22Open
  • 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 S100KZ5Y2021-03-22Open

Extracted from XBRL: 48 / 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.