ItokiITOKI CORPORATION7972東証プライムその他製品FY ending Dec 2025, consolidated, J-GAAP

What does Itoki do with its cash?

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

Operating cash flow
¥8.94B
Capex
¥6.02B
of revenue 3.9%
Free cash flow
¥2.92B
Returned to shareholders
¥2.7B
of net income: 29%
Dividend per share
¥75
Payout ratio (reported)
47.3%

Cash flow ratios

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

Net income¥9.38B
Operating cash flow¥8.94B
Cash conversion (operating CF ÷ operating income)
65.3%
Cash vs. profit gap
-¥440M(純利益の -4.7%)
Shareholder payments — dividends
of net income 28.8% · of FCF 92.4%
CapEx intensity (capex ÷ revenue)
3.9%
Investing CF relative to operating CF
43.0%

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

Five-year trend

Operating cash flow¥8.94B
FY ending Dec 2021: ¥2.77B¥2.77BFY ending Dec 2022: ¥5.8B¥5.8BFY ending Dec 2023: ¥6.32B¥6.32BFY ending Dec 2024: -¥1B-¥1BFY ending Dec 2025: ¥8.94B¥8.94BFY21FY22FY23FY24FY25
Free cash flow¥2.92B
FY ending Dec 2021: ¥664M¥664MFY ending Dec 2022: ¥1.66B¥1.66BFY ending Dec 2023: ¥1.77B¥1.77BFY ending Dec 2024: -¥7.04B-¥7.04BFY ending Dec 2025: ¥2.92B¥2.92BFY21FY22FY23FY24FY25
Net income¥9.38B
FY ending Dec 2021: ¥1.17B¥1.17BFY ending Dec 2022: ¥5.29B¥5.29BFY ending Dec 2023: ¥5.91B¥5.91BFY ending Dec 2024: ¥7.18B¥7.18BFY ending Dec 2025: ¥9.38B¥9.38BFY21FY22FY23FY24FY25

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76期(2025/01/01-2025/12/31)

    ID S100XRIU2026-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第75期(2024/01/01-2024/12/31)

    ID S100VGFT2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第74期(2023/01/01-2023/12/31)

    ID S100T4WS2024-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第73期(2022/01/01-2022/12/31)

    ID S100QF9H2023-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第72期(令和3年1月1日-令和3年12月31日)

    ID S100NPM02022-03-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第71期(令和2年1月1日-令和2年12月31日)

    ID S100L6PG2021-04-16Open

Extracted from XBRL: 54 / 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.