Iseki&ISEKI&CO.,LTD.6310東証プライム機械FY ending Dec 2025, consolidated, J-GAAP

What does Iseki& do with its cash?

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

Operating cash flow
¥23.5B
Capex
¥6.57B
of revenue 3.5%
Free cash flow
¥16.9B
Returned to shareholders
¥685M
of net income: 25%
Dividend per share
¥40
Payout ratio (reported)
193.4%

Cash flow ratios

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

Net income¥2.76B
Operating cash flow¥23.5B
Cash conversion (operating CF ÷ operating income)
555.2%
Cash vs. profit gap
¥20.7B(純利益の 750.8%)
Shareholder returns
of net income 24.8% · of FCF 4.1%
Shareholder payments — dividends
of net income 24.8% · of FCF 4.1%
CapEx intensity (capex ÷ revenue)
3.5%
Investing CF relative to operating CF
18.9%

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

Five-year trend

Operating cash flow¥23.5B
FY ending Dec 2021: ¥14.2B¥14.2BFY ending Dec 2022: -¥3.38B-¥3.38BFY ending Dec 2023: -¥2.46B-¥2.46BFY ending Dec 2024: ¥8.82B¥8.82BFY ending Dec 2025: ¥23.5B¥23.5BFY21FY22FY23FY24FY25
Free cash flow¥16.9B
FY ending Dec 2021: ¥9.59B¥9.59BFY ending Dec 2022: -¥8.18B-¥8.18BFY ending Dec 2023: -¥8.22B-¥8.22BFY ending Dec 2024: ¥3.12B¥3.12BFY ending Dec 2025: ¥16.9B¥16.9BFY21FY22FY23FY24FY25
Net income¥2.76B
FY ending Dec 2021: ¥3.2B¥3.2BFY ending Dec 2022: ¥4.12B¥4.12BFY ending Dec 2023: ¥29M¥29MFY ending Dec 2024: -¥3.02B-¥3.02BFY ending Dec 2025: ¥2.76B¥2.76BFY21FY22FY23FY24FY25

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102期(2025/01/01-2025/12/31)

    ID S100XTT52026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第101期(2024/01/01-2024/12/31)

    ID S100VI8J2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第100期(2023/01/01-2023/12/31)

    ID S100T4XW2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第99期(2022/01/01-2022/12/31)

    ID S100QJ0P2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第98期(令和3年1月1日-令和3年12月31日)

    ID S100NSRN2022-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第97期(令和2年1月1日-令和2年12月31日)

    ID S100L2TC2021-03-31Open

Extracted from XBRL: 54 / 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.