HulicHulic Co.,Ltd.3003東証プライム不動産業FY ending Dec 2025, consolidated, J-GAAP

What does Hulic do with its cash?

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

Operating cash flow
¥269.2B
Capex
¥446.1B
of revenue 61.3%
Free cash flow
-¥176.8B
Returned to shareholders
¥46.4B
of net income: 41%
Dividend per share
¥62
Payout ratio (reported)
43.8%

Cash flow ratios

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

Net income¥114.3B
Operating cash flow¥269.2B
Cash conversion (operating CF ÷ operating income)
144.1%
Cash vs. profit gap
¥154.9B(純利益の 135.5%)
Shareholder returns
of net income 40.6%
Shareholder payments — dividends
of net income 37.9%
CapEx intensity (capex ÷ revenue)
61.3%
Investing CF relative to operating CF
202.2%

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

Five-year trend

Operating cash flow¥269.2B
FY ending Dec 2021: ¥291.7B¥291.7BFY ending Dec 2022: ¥266.1B¥266.1BFY ending Dec 2023: ¥270.8B¥270.8BFY ending Dec 2024: ¥353.4B¥353.4BFY ending Dec 2025: ¥269.2B¥269.2BFY21FY22FY23FY24FY25
Free cash flow-¥176.8B
FY ending Dec 2021: ¥78.1B¥78.1BFY ending Dec 2022: -¥27.1B-¥27.1BFY ending Dec 2023: ¥6.18B¥6.18BFY ending Dec 2024: -¥21.4B-¥21.4BFY ending Dec 2025: -¥176.8B-¥176.8BFY21FY22FY23FY24FY25
Net income¥114.3B
FY ending Dec 2021: ¥69.6B¥69.6BFY ending Dec 2022: ¥79.2B¥79.2BFY ending Dec 2023: ¥94.6B¥94.6BFY ending Dec 2024: ¥102.3B¥102.3BFY ending Dec 2025: ¥114.3B¥114.3BFY21FY22FY23FY24FY25

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 S100XR5L2026-03-17Open
  • EDINET (FSA Japan)

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

    ID S100VEQB2025-03-18Open
  • EDINET (FSA Japan)

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

    ID S100TDMQ2024-05-10Open
  • EDINET (FSA Japan)

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

    ID S100QDD52023-03-14Open
  • 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 S100NNWR2022-03-15Open
  • 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 S100KYN92021-03-16Open

Extracted from XBRL: 52 / 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.