IbokinIBOKIN Co.,Ltd.5699東証スタンダードサービス業FY ending Dec 2025, consolidated, J-GAAP

What does Ibokin do with its cash?

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

Operating cash flow
¥71.7M
Capex
¥1.44B
of revenue 14.4%
Free cash flow
-¥1.37B
Returned to shareholders
¥108.7M
of net income: 18%
Dividend per share
¥32
Payout ratio (reported)
24.6%

Cash flow ratios

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

Net income¥598.5M
Operating cash flow¥71.7M
Cash conversion (operating CF ÷ operating income)
11.2%
Cash vs. profit gap
-¥526.7M(純利益の -88.0%)
Shareholder returns
of net income 18.2%
Shareholder payments — dividends
of net income 17.6%
CapEx intensity (capex ÷ revenue)
14.4%
Investing CF relative to operating CF
2012.4%

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

Five-year trend

Operating cash flow¥71.7M
FY ending Dec 2021: ¥796M¥796MFY ending Dec 2022: ¥338.7M¥338.7MFY ending Dec 2023: ¥603.8M¥603.8MFY ending Dec 2024: ¥932.4M¥932.4MFY ending Dec 2025: ¥71.7M¥71.7MFY21FY22FY23FY24FY25
Free cash flow-¥1.37B
FY ending Dec 2021: ¥690.7M¥690.7MFY ending Dec 2022: ¥169.5M¥169.5MFY ending Dec 2023: ¥85.9M¥85.9MFY ending Dec 2024: ¥702.5M¥702.5MFY ending Dec 2025: -¥1.37B-¥1.37BFY21FY22FY23FY24FY25
Net income¥598.5M
FY ending Dec 2021: ¥509.5M¥509.5MFY ending Dec 2022: ¥346.5M¥346.5MFY ending Dec 2023: ¥396.4M¥396.4MFY ending Dec 2024: ¥520.4M¥520.4MFY ending Dec 2025: ¥598.5M¥598.5MFY21FY22FY23FY24FY25

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42期(2025/01/01-2025/12/31)

    ID S100XSK62026-03-23Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第41期(2024/01/01-2024/12/31)

    ID S100VLHM2025-04-10Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2023/01/01-2023/12/31)

    ID S100T5PD2024-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2022/01/01-2022/12/31)

    ID S100QH822023-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(令和3年1月1日-令和3年12月31日)

    ID S100NRHE2022-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和2年1月1日-令和2年12月31日)

    ID S100L1SA2021-03-30Open

Extracted from XBRL: 51 / 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.