HoshizakiHOSHIZAKI CORPORATION6465東証プライム機械FY ending Dec 2025, consolidated, J-GAAP

What does Hoshizaki do with its cash?

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

Operating cash flow
¥30.5B
Capex
¥11.1B
of revenue 2.3%
Free cash flow
¥19.5B
Returned to shareholders
¥21.1B
of net income: 55%
Dividend per share
¥115
Payout ratio (reported)
63.9%

Cash flow ratios

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

Net income¥38.1B
Operating cash flow¥30.5B
Cash conversion (operating CF ÷ operating income)
58.8%
Cash vs. profit gap
-¥7.62B(純利益の -20.0%)
Shareholder returns
of net income 55.3% · of FCF 108.4%
Shareholder payments — dividends
of net income 40.9% · of FCF 80.2%
CapEx intensity (capex ÷ revenue)
2.3%
Investing CF relative to operating CF
248.5%

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

Five-year trend

Operating cash flow¥30.5B
FY ending Dec 2021: ¥27.3B¥27.3BFY ending Dec 2022: ¥5.17B¥5.17BFY ending Dec 2023: ¥37.7B¥37.7BFY ending Dec 2024: ¥47.3B¥47.3BFY ending Dec 2025: ¥30.5B¥30.5BFY21FY22FY23FY24FY25
Free cash flow¥19.5B
FY ending Dec 2021: ¥23.9B¥23.9BFY ending Dec 2022: -¥430M-¥430MFY ending Dec 2023: ¥30.6B¥30.6BFY ending Dec 2024: ¥36.7B¥36.7BFY ending Dec 2025: ¥19.5B¥19.5BFY21FY22FY23FY24FY25
Net income¥38.1B
FY ending Dec 2021: ¥21.7B¥21.7BFY ending Dec 2022: ¥24B¥24BFY ending Dec 2023: ¥32.8B¥32.8BFY ending Dec 2024: ¥36.9B¥36.9BFY ending Dec 2025: ¥38.1B¥38.1BFY21FY22FY23FY24FY25

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80期(2025/01/01-2025/12/31)

    ID S100XSOT2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第79期(2024/01/01-2024/12/31)

    ID S100VGXH2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第78期(2023/01/01-2023/12/31)

    ID S100T4W32024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第77期(2022/01/01-2022/12/31)

    ID S100QHHF2023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第76期(令和3年1月1日-令和3年12月31日)

    ID S100NPPT2022-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(令和2年1月1日-令和2年12月31日)

    ID S100L0ZS2021-03-25Open

Extracted from XBRL: 53 / 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.