Hamai IndustriesHAMAI INDUSTRIES LTD.6497東証スタンダード機械FY ending Dec 2025, consolidated, J-GAAP

What does Hamai Industries do with its cash?

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

Operating cash flow
¥651.6M
Capex
¥438.3M
of revenue 3.4%
Free cash flow
¥213.4M
Returned to shareholders
¥234.6M
of net income: 28%
Dividend per share
¥40
Payout ratio (reported)
34.1%

Cash flow ratios

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

Net income¥830.7M
Operating cash flow¥651.6M
Cash conversion (operating CF ÷ operating income)
59.3%
Cash vs. profit gap
-¥179.1M(純利益の -21.6%)
Shareholder payments — dividends
of net income 28.2% · of FCF 109.9%
CapEx intensity (capex ÷ revenue)
3.4%
Investing CF relative to operating CF
67.2%

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

Five-year trend

Operating cash flow¥651.6M
FY ending Dec 2021: ¥412.3M¥412.3MFY ending Dec 2022: ¥1.07B¥1.07BFY ending Dec 2023: ¥323.7M¥323.7MFY ending Dec 2024: ¥535.7M¥535.7MFY ending Dec 2025: ¥651.6M¥651.6MFY21FY22FY23FY24FY25
Free cash flow¥213.4M
FY ending Dec 2021: ¥64.4M¥64.4MFY ending Dec 2022: ¥703M¥703MFY ending Dec 2023: -¥164.3M-¥164.3MFY ending Dec 2024: ¥134.5M¥134.5MFY ending Dec 2025: ¥213.4M¥213.4MFY21FY22FY23FY24FY25
Net income¥830.7M
FY ending Dec 2021: ¥433.5M¥433.5MFY ending Dec 2022: ¥949.2M¥949.2MFY ending Dec 2023: ¥909.3M¥909.3MFY ending Dec 2024: ¥513.8M¥513.8MFY ending Dec 2025: ¥830.7M¥830.7MFY21FY22FY23FY24FY25

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)

    訂正有価証券報告書-第94期(2025/01/01-2025/12/31)

    ID S100Z20X2026-09-14Open
  • EDINET (FSA Japan)

    有価証券報告書-第93期(2024/01/01-2024/12/31)

    ID S100VD812025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第92期(2023/01/01-2023/12/31)

    ID S100T1ZF2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第91期(2022/01/01-2022/12/31)

    ID S100QBIJ2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第90期(令和3年1月1日-令和3年12月31日)

    ID S100NMHP2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第89期(令和2年1月1日-令和2年12月31日)

    ID S100L0ZO2021-03-31Open

Extracted from XBRL: 47 / 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.