HoribaHORIBA, Ltd.6856東証プライム電気機器FY ending Dec 2025, consolidated, J-GAAP

What does Horiba do with its cash?

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

Operating cash flow
¥54.4B
Capex
¥26.1B
of revenue 7.8%
Free cash flow
¥28.2B
Returned to shareholders
¥11.3B
of net income: 31%
Dividend per share
¥450
Payout ratio (reported)
75.9%

Cash flow ratios

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

Net income¥37.1B
Operating cash flow¥54.4B
Cash conversion (operating CF ÷ operating income)
102.5%
Cash vs. profit gap
¥17.3B(純利益の 46.6%)
Shareholder returns
of net income 30.5% · of FCF 40.1%
Shareholder payments — dividends
of net income 30.5% · of FCF 40.1%
CapEx intensity (capex ÷ revenue)
7.8%
Investing CF relative to operating CF
45.8%

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

Five-year trend

Operating cash flow¥54.4B
FY ending Dec 2021: ¥35.3B¥35.3BFY ending Dec 2022: ¥34B¥34BFY ending Dec 2023: ¥16.7B¥16.7BFY ending Dec 2024: ¥40.3B¥40.3BFY ending Dec 2025: ¥54.4B¥54.4BFY21FY22FY23FY24FY25
Free cash flow¥28.2B
FY ending Dec 2021: ¥22.7B¥22.7BFY ending Dec 2022: ¥21.9B¥21.9BFY ending Dec 2023: ¥7.48B¥7.48BFY ending Dec 2024: ¥20.9B¥20.9BFY ending Dec 2025: ¥28.2B¥28.2BFY21FY22FY23FY24FY25
Net income¥37.1B
FY ending Dec 2021: ¥21.3B¥21.3BFY ending Dec 2022: ¥34.1B¥34.1BFY ending Dec 2023: ¥40.3B¥40.3BFY ending Dec 2024: ¥33.6B¥33.6BFY ending Dec 2025: ¥37.1B¥37.1BFY21FY22FY23FY24FY25

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88期(2025/01/01-2025/12/31)

    ID S100XSIJ2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第87期(2024/01/01-2024/12/31)

    ID S100VIZI2025-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第86期(2023/01/01-2023/12/31)

    ID S100T3YZ2024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第85期(2022/01/01-2022/12/31)

    ID S100QGCM2023-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第84期(令和3年1月1日-令和3年12月31日)

    ID S100NR162022-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第83期(令和2年1月1日-令和2年12月31日)

    ID S100L2832021-03-29Open

Extracted from XBRL: 56 / Derived from other figures: 2

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.