JinushiJINUSHI Co.,Ltd.3252東証プライム不動産業FY ending Dec 2025, consolidated, J-GAAP

What does Jinushi do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥3.33B
Capex
¥24.4B
of revenue 31.9%
Free cash flow
-¥27.7B
Returned to shareholders
¥1.91B
of net income: 26%
Dividend per share
¥110
Payout ratio (reported)
19.2%

Cash flow ratios

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

Net income¥7.37B
Operating cash flow-¥3.33B
Cash conversion (operating CF ÷ operating income)
-38.7%
Cash vs. profit gap
-¥10.7B(純利益の -145.2%)
Shareholder payments — dividends
of net income 25.9%
CapEx intensity (capex ÷ revenue)
31.9%

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

Five-year trend

Operating cash flow-¥3.33B
FY ending Dec 2021: ¥11.4B¥11.4BFY ending Dec 2022: ¥20B¥20BFY ending Dec 2023: -¥25.2B-¥25.2BFY ending Dec 2024: -¥4.33B-¥4.33BFY ending Dec 2025: -¥3.33B-¥3.33BFY21FY22FY23FY24FY25
Free cash flow-¥27.7B
FY ending Dec 2021: -¥2B-¥2BFY ending Dec 2022: ¥19.6B¥19.6BFY ending Dec 2023: -¥25.9B-¥25.9BFY ending Dec 2024: -¥4.74B-¥4.74BFY ending Dec 2025: -¥27.7B-¥27.7BFY21FY22FY23FY24FY25
Net income¥7.37B
FY ending Dec 2021: ¥3.12B¥3.12BFY ending Dec 2022: ¥3.64B¥3.64BFY ending Dec 2023: ¥4.71B¥4.71BFY ending Dec 2024: ¥6.09B¥6.09BFY ending Dec 2025: ¥7.37B¥7.37BFY21FY22FY23FY24FY25

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26期(2025/01/01-2025/12/31)

    ID S100XS0T2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2024/01/01-2024/12/31)

    ID S100VHON2025-03-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2023/01/01-2023/12/31)

    ID S100T3E12024-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2022/01/01-2022/12/31)

    ID S100QF012023-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和3年1月1日-令和3年12月31日)

    ID S100NOZF2022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和2年4月1日-令和2年12月31日)

    ID S100KZNJ2021-03-26Open

Extracted from XBRL: 49 / 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.